Unlock all features! Tap here to upgrade
15 Cinnamon Mountain Road, Crested Butte, CO 81225
3 beds • 4 baths • 2621 sqft
$2,000,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -28% first-year return on $420k initial cash invested.
-28%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$2,455
Rent
-$9,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $12,254 expenses = $9,799 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$420k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$12,254
Mortgage P&I
414%
$10,155
Property Taxes
31%
$760
Home Insurance
29%
$700
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0