Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.84% first-year return on $194k initial cash invested.
-20.84%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,230
Rent
-$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$6,604
Mortgage P&I
146%
$4,705
Property Taxes
13%
$424
Home Insurance
10%
$324
HOA
10%
$310
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4103 S Lewiston Cir, Aurora, CO 80013 | $1,990 | 4 | 4 | 1 mi | |
16173 E Crestline Pl, Centennial, CO 80015 | $3,849 | 5 | 5 | 4578 | 0.9 mi |
5048 S Dillon St, Aurora, CO 80015 | $2,900 | 4 | 4 | 3104 | 0.7 mi |
4558 S Laredo St, Aurora, CO 80015 | $3,300 | 4 | 3 | 3304 | 0.5 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