Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.78% first-year return on $273k initial cash invested.
-19.78%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,670
Rent
-$4,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,670
Total Expenses
$8,166
Mortgage P&I
174%
$6,374
Property Taxes
10%
$379
Home Insurance
12%
$455
HOA
0%
$3
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1494 Golden Sill Dr, Castle Rock, CO 80108 | $4,575 | 3 | 3 | 2806 | 1.9 mi |
1632 Saddlesmith Pl, Castle Pines, CO 80108 | $3,700 | 3 | 2.5 | 2820 | 1.6 mi |
3323 Blue Grass Cir, Castle Rock, CO 80109 | $3,150 | 3 | 3 | 2195 | 2 mi |
6155 Stable View St, Castle Rock, CO 80108 | $3,500 | 3 | 3 | 1818 | 1.4 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