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 Long-Term investment with a projected -23.49% first-year return on $530k initial cash invested.
-23.49%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$7,048
Rent
-$10,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,048 income − $17,414 expenses = $10,366 out of pocket
Investment Breakdown
|
Purchase Price
$2522k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$530k
Downpayment
20%
$504k
Closing costs
1%
$25,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,048
Total Expenses
$17,414
Mortgage P&I
184%
$12,954
Property Taxes
18%
$1,267
Home Insurance
13%
$928
HOA
6%
$433
Property Management
10%
$705
CapEx
5%
$352
Vacancy
6%
$423
Maintenance
5%
$352
Other
0%
$0