3832 Vaquero Circle S, Colorado Springs, CO 80918
3 beds • 2 baths • 1157 sqft
$372,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.27% first-year return on $96,183 initial cash invested.
-3.27%
Cash On Cash
6.13%
Cap Rate
0.93
DSCR
$3,052
Rent
-$262
Cashflow
Cash Flow
$3,052 income − $3,314 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,183
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,314
Mortgage P&I
67%
$2,042
Property Taxes
3%
$103
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336