Unlock all features! Tap here to upgrade
173 S Sangre De Cristo Avenue, Buena Vista, CO 81211
3 beds • 2 baths • 1650 sqft
$940,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.24% first-year return on $198k initial cash invested.
-19.24%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$2,587
Rent
-$3,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,587 income − $5,754 expenses = $3,167 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$188k
Closing costs
1%
$9,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,587
Total Expenses
$5,754
Mortgage P&I
180%
$4,647
Property Taxes
3%
$87
Home Insurance
13%
$348
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0