9692 Sun Meadow Street, Highlands Ranch, CO 80129
3 beds • 3 baths • 2197 sqft
$610,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.21% first-year return on $128k initial cash invested.
-16.21%
Cash On Cash
3.53%
Cap Rate
0.53
DSCR
$3,055
Rent
-$1,732
Cashflow
Cash Flow
$3,055 income − $4,787 expenses = $1,732 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,055
Total Expenses
$4,787
Mortgage P&I
111%
$3,376
Property Taxes
11%
$333
Home Insurance
7%
$219
HOA
2%
$64
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0