Unlock all features! Tap here to upgrade
9692 Sun Meadow Street, Highlands Ranch, CO 80129
3 beds • 3 baths • 2197 sqft
$610,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.94% first-year return on $146k initial cash invested.
-7.94%
Cash On Cash
5.09%
Cap Rate
0.77
DSCR
$4,582
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $5,549 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$5,549
Mortgage P&I
74%
$3,376
Property Taxes
7%
$333
Home Insurance
5%
$219
HOA
1%
$64
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504