Unlock all features! Tap here to upgrade
3832 Vaquero Circle S, Colorado Springs, CO 80918
3 beds • 2 baths • 1157 sqft
$372,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.83% first-year return on $78,183 initial cash invested.
-11.83%
Cash On Cash
4.43%
Cap Rate
0.67
DSCR
$2,035
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $2,806 expenses = $771 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,183
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$2,806
Mortgage P&I
100%
$2,042
Property Taxes
5%
$103
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0