Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.84% first-year return on $94,500 initial cash invested.
-6.84%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$2,740
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$3,279
Mortgage P&I
80%
$2,197
Property Taxes
8%
$212
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17334 E Wagon Trail Pkwy, Aurora, CO 80015 | $2,975 | 4 | 3 | 2112 | 0.1 mi |
17998 E Bellewood Dr, Aurora, CO 80015 | $2,945 | 4 | 3 | 2111 | 0.4 mi |
4494 S Bahama Way, Aurora, CO 80015 | $2,825 | 4 | 3 | 2017 | 1 mi |
17497 E Grand Dr, Aurora, CO 80015 | $2,725 | 4 | 3 | 1814 | 0.1 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