Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $189k initial cash invested.
-17.86%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,330
Rent
-$2,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$6,143
Mortgage P&I
137%
$4,578
Property Taxes
11%
$380
Home Insurance
9%
$315
HOA
0%
$5
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5931 Thunder Hill Rd, Parker, CO 80134 | $3,590 | 3 | 3 | 2806 | 1.9 mi |
6601 Pinery Villa Pl, Parker, CO 80134 | $3,500 | 3 | 3.5 | 3200 | 2.9 mi |
13427 Broad Wing Dr, Parker, CO 80134 | $3,150 | 3 | 3 | 3003 | 3.5 mi |
6598 Pinewood Dr, Unit 74, Parker, CO 80134 | $2,700 | 3 | 3 | 2687 | 2.4 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