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 Long-Term investment with a projected -17.86% first-year return on $185k initial cash invested.
-17.86%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,347
Rent
-$2,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,347 income − $6,099 expenses = $2,752 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,347
Total Expenses
$6,099
Mortgage P&I
131%
$4,394
Property Taxes
12%
$413
Home Insurance
9%
$315
HOA
3%
$107
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0