Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $131k initial cash invested.
-13.18%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$2,460
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$3,902
Mortgage P&I
123%
$3,021
Property Taxes
1%
$22
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1743 S Canoe Creek Dr, Colorado Springs, CO 80906 | $1,995 | 3 | 3 | 2038 | 4.4 mi |
1095 Scarlet Oak Dr, Colorado Springs, CO 80906 | $2,300 | 3 | 2.5 | 2286 | 4.3 mi |
5465 Backglen Dr, Colorado Springs, CO 80906 | $2,295 | 3 | 2.5 | 1923 | 3.2 mi |
1048 Scarlet Oak Dr, Colorado Springs, CO 80906 | $2,250 | 3 | 2.5 | 2033 | 4.3 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