Unlock all features! Tap here to upgrade
1306 Memphis Belle Court, Steamboat Springs, CO 80487
3 beds • 3 baths • 3000 sqft
$2,329,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.97% first-year return on $507k initial cash invested.
-19.97%
Cash On Cash
2.67%
Cap Rate
0.39
DSCR
$9,196
Rent
-$8,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,196 income − $17,639 expenses = $8,443 out of pocket
Investment Breakdown
|
Purchase Price
$2330k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$507k
Downpayment
20%
$466k
Closing costs
1%
$23,296
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,196
Total Expenses
$17,639
Mortgage P&I
144%
$13,254
Property Taxes
4%
$399
Home Insurance
9%
$858
HOA
0%
$0
Property Management
12%
$1,104
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,012