Unlock all features! Tap here to upgrade
147 Maryland Creek Road, Silverthorne, CO 80498
3 beds • 4 baths • 2564 sqft
$2,522,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.86% first-year return on $548k initial cash invested.
-18.86%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$10,572
Rent
-$8,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,572 income − $19,177 expenses = $8,605 out of pocket
Investment Breakdown
|
Purchase Price
$2522k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$548k
Downpayment
20%
$504k
Closing costs
1%
$25,221
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,572
Total Expenses
$19,177
Mortgage P&I
123%
$12,954
Property Taxes
12%
$1,267
Home Insurance
9%
$928
HOA
4%
$433
Property Management
12%
$1,269
CapEx
4%
$423
Vacancy
3%
$317
Maintenance
4%
$423
Other
11%
$1,163