Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.31% first-year return on $98,700 initial cash invested.
-9.31%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$2,700
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,700
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$3,466
Mortgage P&I
87%
$2,351
Property Taxes
9%
$249
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18207 E Baker Pl, Aurora, CO 80013 | $2,999 | 4 | 3 | 3347 | 1.2 mi |
4053 S Olathe Ct, Aurora, CO 80013 | $1,850 | 4 | 3 | 3240 | 1.2 mi |
17336 E Kenyon Dr, Aurora, CO 80013 | $3,345 | 4 | 2.5 | 3288 | 0.8 mi |
17104 E Bethany Cir, Aurora, CO 80013 | $2,595 | 4 | 3 | 2766 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality