Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.33% first-year return on $120k initial cash invested.
-11.33%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$2,880
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$4,010
Mortgage P&I
96%
$2,755
Property Taxes
10%
$280
Home Insurance
7%
$200
HOA
1%
$26
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15216 Paddington Cir, Colorado Springs, CO 80921 | $2,950 | 4 | 4 | 2930 | 0.5 mi |
14465 Westchester Dr, Colorado Springs, CO 80921 | $2,900 | 4 | 4 | 3042 | 1.2 mi |
440 Torrey Pines Way, Colorado Springs, CO 80921 | $3,155 | 4 | 3.5 | 2957 | 0.5 mi |
15235 Diamondhead Ct, Colorado Springs, CO 80921 | $2,950 | 4 | 4 | 2342 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality