Unlock all features! Tap here to upgrade
27145 Whitewood Dr E, Steamboat Springs, CO 80487
3 beds • 3 baths • 1826 sqft
$1,466,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.25% first-year return on $308k initial cash invested.
-19.25%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$4,554
Rent
-$4,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,554 income − $9,495 expenses = $4,941 out of pocket
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$293k
Closing costs
1%
$14,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,554
Total Expenses
$9,495
Mortgage P&I
162%
$7,383
Property Taxes
9%
$394
Home Insurance
12%
$534
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0