Unlock all features! Tap here to upgrade
1876 Silver Meadow Circle, Colorado Springs, CO 80951
3 beds • 3 baths • 1407 sqft
$399,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.28% first-year return on $83,958 initial cash invested.
-10.28%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$2,199
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $2,918 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,958
Downpayment
20%
$79,960
Closing costs
1%
$3,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,199
Total Expenses
$2,918
Mortgage P&I
93%
$2,046
Property Taxes
7%
$160
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0