Unlock all features! Tap here to upgrade
205 N Murray Blvd Lot 146, Colorado Springs, CO 80916
3 beds • 2 baths • 1368 sqft
$132,900
View on ZillowThis property could be a profitable Mid-Term investment with a projected 29.04% first-year return on $45,909 initial cash invested.
29.04%
Cash On Cash
17.14%
Cap Rate
2.81
DSCR
$2,780
Rent
$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,909
Downpayment
20%
$26,580
Closing costs
1%
$1,329
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,780
Total Expenses
$1,669
Mortgage P&I
24%
$676
Property Taxes
0%
$2
Home Insurance
2%
$46
HOA
0%
$0
Property Management
12%
$334
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$306