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 Airbnb investment with a projected -20.29% first-year return on $113k initial cash invested.
-20.29%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$1,677
Rent
-$1,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $3,587 expenses = $1,910 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
$1,677
Total Expenses
$3,587
Mortgage P&I
135%
$2,271
Property Taxes
15%
$248
Home Insurance
9%
$158
HOA
6%
$105
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419