Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.93% first-year return on $110k initial cash invested.
-16.93%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$2,300
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$3,855
Mortgage P&I
110%
$2,533
Property Taxes
23%
$523
Home Insurance
8%
$184
HOA
1%
$17
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
452 Black Feather Loop, Apt 618, Castle Rock, CO 80104 | $2,160 | 2 | 2 | 1320 | 3 mi |
20 Wilcox St, Unit 306, Castle Rock, CO 80104 | $2,750 | 2 | 2 | 1274 | 2.6 mi |
5596 Canyon View Dr, Castle Rock, CO 80104 | $2,350 | 2 | 3 | 1489 | 0.5 mi |
1025 S Gilbert St, Unit E, Castle Rock, CO 80104 | $2,450 | 2 | 2.5 | 1300 | 2 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