Unlock all features! Tap here to upgrade
9585 Ghost Flower Lane, Colorado Springs, CO 80925
3 beds • 3 baths • 2699 sqft
$457,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $114k initial cash invested.
-2.53%
Cash On Cash
5.71%
Cap Rate
0.96
DSCR
$3,834
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $4,075 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,834
Total Expenses
$4,075
Mortgage P&I
59%
$2,264
Property Taxes
8%
$309
Home Insurance
4%
$166
HOA
1%
$33
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422