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 Long-Term investment with a projected -26.36% first-year return on $557k initial cash invested.
-26.36%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$6,356
Rent
-$12,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,356 income − $18,582 expenses = $12,226 out of pocket
Investment Breakdown
|
Purchase Price
$2650k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$557k
Downpayment
20%
$530k
Closing costs
1%
$26,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,356
Total Expenses
$18,582
Mortgage P&I
222%
$14,104
Property Taxes
22%
$1,410
Home Insurance
15%
$980
HOA
7%
$435
Property Management
10%
$636
CapEx
5%
$318
Vacancy
6%
$381
Maintenance
5%
$318
Other
0%
$0