Unlock all features! Tap here to upgrade
3252 Country Club Parkway, Castle Rock, CO 80108
3 beds • 3 baths • 3904 sqft
$1,176,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.57% first-year return on $247k initial cash invested.
-26.57%
Cash On Cash
0.91%
Cap Rate
0.14
DSCR
$3,551
Rent
-$5,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,551 income − $9,024 expenses = $5,473 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,551
Total Expenses
$9,024
Mortgage P&I
174%
$6,192
Property Taxes
23%
$799
Home Insurance
14%
$488
HOA
17%
$621
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0