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 Long-Term investment with a projected 27.82% first-year return on $27,909 initial cash invested.
27.82%
Cash On Cash
12.79%
Cap Rate
2.09
DSCR
$1,853
Rent
$647
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
$27,909
Downpayment
20%
$26,580
Closing costs
1%
$1,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,853
Total Expenses
$1,206
Mortgage P&I
36%
$676
Property Taxes
0%
$2
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0