Unlock all features! Tap here to upgrade
5767 Heathland Terrace, Colorado Springs, CO 80917
3 beds • 3 baths • 2881 sqft
$452,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.72% first-year return on $113k initial cash invested.
-0.72%
Cash On Cash
6.28%
Cap Rate
1.04
DSCR
$4,110
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,178 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$452k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,440
Closing costs
1%
$4,522
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,178
Mortgage P&I
55%
$2,271
Property Taxes
6%
$248
Home Insurance
4%
$158
HOA
3%
$105
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452