Unlock all features! Tap here to upgrade
2763 Greensborough Drive, Highlands Ranch, CO 80129
3 beds • 3 baths • 4007 sqft
$880,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $203k initial cash invested.
-11.33%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$5,020
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,020 income − $6,936 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$176k
Closing costs
1%
$8,803
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,020
Total Expenses
$6,936
Mortgage P&I
88%
$4,394
Property Taxes
8%
$413
Home Insurance
6%
$315
HOA
2%
$107
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552