Unlock all features! Tap here to upgrade
4052 Hidden Valley Drive, Pagosa Springs, CO 81147
3 beds • 5 baths • 4234 sqft
$3,350,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -26.86% first-year return on $722k initial cash invested.
-26.86%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,484
Rent
-$16,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3350k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$722k
Downpayment
20%
$670k
Closing costs
1%
$33,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,484
Total Expenses
$19,634
Mortgage P&I
484%
$16,862
Property Taxes
12%
$416
Home Insurance
34%
$1,172
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$105
Maintenance
4%
$139
Other
11%
$383