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 Airbnb investment with a projected -14.35% first-year return on $138k initial cash invested.
-14.35%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$3,378
Rent
-$1,649
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
$3,378
Total Expenses
$5,027
Mortgage P&I
83%
$2,796
Property Taxes
10%
$346
Home Insurance
6%
$201
HOA
2%
$63
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Pearl in Highlands Ranch | $3,180 | $123 | 3 | 2.5 | 0.66 mi |
Modern Highlands Ranch Home with Spacious Yard | $5,921 | $229 | 3 | 2.5 | 0.71 mi |
Beautiful 3 Bedroom Home! Dog Friendly | $3,568 | $138 | 3 | 2.5 | 0.87 mi |
Modern Haven: Scenic Views w/ Chatfield Lake | $4,059 | $157 | 3 | 3.5 | 1.22 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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