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 Long-Term investment with a projected -11.53% first-year return on $121k initial cash invested.
-11.53%
Cash On Cash
4.29%
Cap Rate
0.67
DSCR
$3,298
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $4,464 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,298
Total Expenses
$4,464
Mortgage P&I
93%
$3,069
Property Taxes
8%
$274
Home Insurance
6%
$205
HOA
2%
$58
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0