Unlock all features! Tap here to upgrade
205 N Murray Blvd Lot 229, Colorado Springs, CO 80916
3 beds • 2 baths • 1680 sqft
$58,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $30,180 initial cash invested.
-10.06%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$1,749
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $2,002 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
31%
$18,000
Cashflow
Total Income
$1,749
Total Expenses
$2,002
Mortgage P&I
17%
$295
Property Taxes
6%
$106
Home Insurance
1%
$20
HOA
56%
$987
Property Management
12%
$210
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192