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 Mid-Term investment with a projected -13.15% first-year return on $267k initial cash invested.
-13.15%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$5,664
Rent
-$2,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,664 income − $8,591 expenses = $2,927 out of pocket
Investment Breakdown
|
Purchase Price
$1186k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$267k
Downpayment
20%
$237k
Closing costs
1%
$11,858
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,664
Total Expenses
$8,591
Mortgage P&I
104%
$5,869
Property Taxes
6%
$351
Home Insurance
8%
$444
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$623