Unlock all features! Tap here to upgrade
1500 Mark Twain Lane Lane, Steamboat Springs, CO 80487
3 beds • 3 baths • 2659 sqft
$3,723,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.16% first-year return on $800k initial cash invested.
-22.16%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$8,824
Rent
-$14,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,824 income − $23,596 expenses = $14,772 out of pocket
Investment Breakdown
|
Purchase Price
$3723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$800k
Downpayment
20%
$745k
Closing costs
1%
$37,233
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$8,824
Total Expenses
$23,596
Mortgage P&I
213%
$18,776
Property Taxes
5%
$437
Home Insurance
16%
$1,382
HOA
0%
$0
Property Management
12%
$1,059
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971