Unlock all features! Tap here to upgrade
805 Red Mountain Dr, Glenwood Springs, CO 81601
3 beds • 2 baths • 1600 sqft
$1,185,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.65% first-year return on $249k initial cash invested.
-18.65%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,776
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,776 income − $7,647 expenses = $3,871 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,776
Total Expenses
$7,647
Mortgage P&I
155%
$5,869
Property Taxes
9%
$351
Home Insurance
12%
$444
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0