Unlock all features! Tap here to upgrade
796 Tierra Del Oro Drive, Pagosa Springs, CO 81147
3 beds • 3 baths • 2630 sqft
$2,400,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -26.58% first-year return on $522k initial cash invested.
-26.58%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$2,643
Rent
-$11,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $14,206 expenses = $11,563 out of pocket
Investment Breakdown
|
Purchase Price
$2400k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$522k
Downpayment
20%
$480k
Closing costs
1%
$24,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,643
Total Expenses
$14,206
Mortgage P&I
463%
$12,237
Property Taxes
9%
$230
Home Insurance
32%
$840
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291