Unlock all features! Tap here to upgrade
9470 Morning Glory Lane, Highlands Ranch, CO 80130
3 beds • 3 baths • 2559 sqft
$498,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.8% first-year return on $123k initial cash invested.
-2.8%
Cash On Cash
6.41%
Cap Rate
0.96
DSCR
$4,638
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $4,924 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,620
Closing costs
1%
$4,981
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$4,924
Mortgage P&I
60%
$2,760
Property Taxes
8%
$353
Home Insurance
4%
$175
HOA
1%
$58
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510