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 Mid-Term investment with a projected -14.03% first-year return on $216k initial cash invested.
-14.03%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$3,880
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $6,401 expenses = $2,521 out of pocket
Investment Breakdown
|
Purchase Price
$941k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$216k
Downpayment
20%
$188k
Closing costs
1%
$9,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$6,401
Mortgage P&I
120%
$4,647
Property Taxes
2%
$87
Home Insurance
9%
$348
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427