Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $168k initial cash invested.
-15.28%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,030
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,030
Total Expenses
$5,168
Mortgage P&I
129%
$3,914
Property Taxes
5%
$164
Home Insurance
9%
$280
HOA
1%
$21
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
626 Rolling Rock Pt, Colorado Springs, CO 80921 | $2,300 | 3 | 3 | 3016 | 2.5 mi |
14602 Blue Wings Way, Colorado Springs, CO 80921 | $2,995 | 3 | 2.5 | 4055 | 2.5 mi |
683 Sage Forest Ln, Monument, CO 80132 | $3,200 | 3 | 3 | 2444 | 0.8 mi |
1325 Deby Pl, Colorado Springs, CO 80921 | $3,395 | 3 | 3.5 | 2587 | 0.7 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