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 Long-Term investment with a projected -12.15% first-year return on $105k initial cash invested.
-12.15%
Cash On Cash
4.47%
Cap Rate
0.67
DSCR
$3,092
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $4,151 expenses = $1,059 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,620
Closing costs
1%
$4,981
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,092
Total Expenses
$4,151
Mortgage P&I
89%
$2,760
Property Taxes
11%
$353
Home Insurance
6%
$175
HOA
2%
$58
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0