Unlock all features! Tap here to upgrade
9685 Townsville Circle, Highlands Ranch, CO 80130
3 beds • 3 baths • 2207 sqft
$578,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $139k initial cash invested.
-2.94%
Cash On Cash
6.07%
Cap Rate
0.95
DSCR
$4,947
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,947 income − $5,288 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,781
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,947
Total Expenses
$5,288
Mortgage P&I
62%
$3,069
Property Taxes
6%
$274
Home Insurance
4%
$205
HOA
1%
$58
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544