Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.6% first-year return on $308k initial cash invested.
3.6%
Cash On Cash
4.12%
Cap Rate
999
DSCR
$2,490
Rent
$923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
100.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
100%
$305k
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$1,567
Property Taxes
13%
$325
Home Insurance
6%
$161
HOA
17%
$435
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9434 Ashbury Cir, Unit 103, Parker, CO 80134 | $2,799 | 3 | 2 | 1437 | 0.2 mi |
9434 Ashbury Cir, Unit 1, Parker, CO 80134 | $2,899 | 3 | 2 | 1437 | 0.2 mi |
9591 Pearl Cir, Unit 101, Parker, CO 80134 | $2,400 | 3 | 2 | 1436 | 0.2 mi |
17525 Wilde Ave, Unit 302, Parker, CO 80134 | $2,350 | 3 | 2 | 1473 | 0.6 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