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 Mid-Term investment with a projected -25.16% first-year return on $438k initial cash invested.
-25.16%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$3,682
Rent
-$9,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,682 income − $12,866 expenses = $9,184 out of pocket
Investment Breakdown
|
Purchase Price
$2000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$438k
Downpayment
20%
$400k
Closing costs
1%
$20,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$12,866
Mortgage P&I
276%
$10,155
Property Taxes
21%
$760
Home Insurance
19%
$700
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405