Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $179k initial cash invested.
-12.81%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,950
Rent
-$1,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,950
Total Expenses
$5,855
Mortgage P&I
104%
$4,108
Property Taxes
9%
$363
Home Insurance
8%
$298
HOA
1%
$58
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10586 Kalahari Ct, Littleton, CO 80124 | $3,995 | 4 | 4 | 4220 | 0.4 mi |
10213 Bluffmont Dr, Lone Tree, CO 80124 | $4,100 | 4 | 4 | 4450 | 1.5 mi |
8266 Bighorn Ct, Lone Tree, CO 80124 | $4,995 | 4 | 4 | 3825 | 1.8 mi |
10245 Carriage Club Dr, Lone Tree, CO 80124 | $4,050 | 4 | 4 | 3500 | 0.8 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