Unlock all features! Tap here to upgrade
950 Southridge Greens Blvd #2, Fort Collins, CO 80525
3 beds • 3 baths • 2875 sqft
$540,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.56% first-year return on $114k initial cash invested.
-17.56%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$2,708
Rent
-$1,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,708 income − $4,370 expenses = $1,662 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$108k
Closing costs
1%
$5,409
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,708
Total Expenses
$4,370
Mortgage P&I
104%
$2,813
Property Taxes
11%
$311
Home Insurance
8%
$205
HOA
12%
$338
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0