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 Mid-Term investment with a projected -20.75% first-year return on $265k initial cash invested.
-20.75%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$5,326
Rent
-$4,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,326 income − $9,911 expenses = $4,585 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,769
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,326
Total Expenses
$9,911
Mortgage P&I
116%
$6,192
Property Taxes
15%
$799
Home Insurance
9%
$488
HOA
12%
$621
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586