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 Mid-Term investment with a projected -8.98% first-year return on $132k initial cash invested.
-8.98%
Cash On Cash
4.41%
Cap Rate
0.71
DSCR
$4,062
Rent
-$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $5,047 expenses = $985 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,409
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$5,047
Mortgage P&I
69%
$2,813
Property Taxes
8%
$311
Home Insurance
5%
$205
HOA
8%
$338
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447