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 Long-Term investment with a projected -24.93% first-year return on $782k initial cash invested.
-24.93%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$5,883
Rent
-$16,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,883 income − $22,124 expenses = $16,241 out of pocket
Investment Breakdown
|
Purchase Price
$3723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$782k
Downpayment
20%
$745k
Closing costs
1%
$37,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,883
Total Expenses
$22,124
Mortgage P&I
319%
$18,776
Property Taxes
7%
$437
Home Insurance
23%
$1,382
HOA
0%
$0
Property Management
10%
$588
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0