Unlock all features! Tap here to upgrade
9659 Queenscliffe Drive, Highlands Ranch, CO 80130
3 beds • 3 baths • 1960 sqft
$579,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $140k initial cash invested.
-5.64%
Cash On Cash
5.02%
Cap Rate
0.83
DSCR
$4,266
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $4,923 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,797
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,266
Total Expenses
$4,923
Mortgage P&I
68%
$2,910
Property Taxes
7%
$298
Home Insurance
5%
$206
HOA
1%
$58
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469