Unlock all features! Tap here to upgrade
9694 Silverberry Circle, Highlands Ranch, CO 80129
3 beds • 3 baths • 1914 sqft
$571,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.31% first-year return on $120k initial cash invested.
-12.31%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$2,940
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,940
Total Expenses
$4,170
Mortgage P&I
95%
$2,796
Property Taxes
12%
$346
Home Insurance
7%
$201
HOA
2%
$63
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1196 Briarhollow Way, Highlands Ranch, CO 80129 | $2,850 | 3 | 3 | 1856 | 0.5 mi |
728 Sylvestor Trl, Highlands Ranch, CO 80129 | $2,945 | 3 | 2.5 | 1908 | 0.1 mi |
517 Sylvestor Trl, Littleton, CO 80129 | $1,750 | 3 | 2.5 | 1908 | 0.2 mi |
303 Saddlewood Cir, Highlands Ranch, CO 80126 | $3,000 | 3 | 3 | 1788 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality