Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $157k initial cash invested.
-13.86%
Cash On Cash
3.16%
Cap Rate
0.55
DSCR
$3,390
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,390
Total Expenses
$5,207
Mortgage P&I
107%
$3,620
Property Taxes
11%
$385
Home Insurance
8%
$262
HOA
2%
$58
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9618 Townsville Cir, Highlands Ranch, CO 80130 | $2,800 | 3 | 2.5 | 2545 | 1.3 mi |
4244 Lark Sparrow St, Highlands Ranch, CO 80126 | $3,215 | 3 | 3.5 | 2427 | 0.8 mi |
8816 Miners Pl, Highlands Ranch, CO 80126 | $2,800 | 3 | 2.5 | 2298 | 0.3 mi |
3753 Mallard St, Littleton, CO 80126 | $3,750 | 4 | 3 | 3311 | 0.1 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