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 Mid-Term investment with a projected -5.4% first-year return on $138k initial cash invested.
-5.4%
Cash On Cash
4.93%
Cap Rate
0.84
DSCR
$4,220
Rent
-$621
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
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,711
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$4,841
Mortgage P&I
66%
$2,796
Property Taxes
8%
$346
Home Insurance
5%
$201
HOA
1%
$63
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464