Unlock all features! Tap here to upgrade
56 Indian Paint Brush Drive, Pagosa Springs, CO 81147
3 beds • 3 baths • 3195 sqft
$1,259,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $282k initial cash invested.
-17.29%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$4,521
Rent
-$4,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $8,591 expenses = $4,070 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$8,591
Mortgage P&I
138%
$6,243
Property Taxes
8%
$339
Home Insurance
10%
$471
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497