Unlock all features! Tap here to upgrade
1179 Maryland Creek Road, Silverthorne, CO 80498
3 beds • 4 baths • 2905 sqft
$2,650,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.22% first-year return on $575k initial cash invested.
-22.22%
Cash On Cash
1.74%
Cap Rate
0.27
DSCR
$9,534
Rent
-$10,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,534 income − $20,170 expenses = $10,636 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,534
Total Expenses
$20,170
Mortgage P&I
148%
$14,104
Property Taxes
15%
$1,410
Home Insurance
10%
$980
HOA
5%
$435
Property Management
12%
$1,144
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,049