← All properties
Property details
Beds3
Baths2.5
Square feet1,450
Year built2026
Property typeSingle Family
CountyEl Paso County
Proforma Buy & Hold
Cash on Cash7.01%
Cap Rate7.01%
IRR10.45%
DSCR0.00x
ARV$306,000
Purchase & Financing
| Purchase price | $300,000 |
| Closing costs | $6,000 |
| Down payment (100%) | $300,000 |
| Loan term | 0 years |
| Total out of pocket | $306,000 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $2,199 | $26,388 |
| Vacancy | ($44) | ($528) |
| Property taxes | ($150) | ($1,800) |
| Insurance | ($67) | ($800) |
| Maintenance | ($22) | ($259) |
| Property management | ($129) | ($1,552) |
| Net operating income | $1,788 | $21,450 |
| Net cash flow | $1,788 | $21,450 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.
About this property
**1st Year Proforma
– 1/2 Plex for individual purchase
– Vaulted Ceilings
– Quartz Countertops
– Stainless Steel Appliances
– 10min Drive to Olympic Training Center
– 10min Drive to Downtown Colorado Springs
– 25min Drive to Air Force Base