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 Long-Term investment with a projected -21.89% first-year return on $264k initial cash invested.
-21.89%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$3,014
Rent
-$4,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,014 income − $7,837 expenses = $4,823 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,014
Total Expenses
$7,837
Mortgage P&I
207%
$6,243
Property Taxes
11%
$339
Home Insurance
16%
$471
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0