Unlock all features! Tap here to upgrade
2120 Rusty Hinge Drive, Colorado Springs, CO 80920
3 beds • 2 baths • 1404 sqft
$422,200
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.92% first-year return on $107k initial cash invested.
-3.92%
Cash On Cash
5.46%
Cap Rate
0.91
DSCR
$3,947
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,440
Closing costs
1%
$4,222
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,947
Total Expenses
$4,295
Mortgage P&I
54%
$2,112
Property Taxes
3%
$130
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987