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 Mid-Term investment with a projected -13.99% first-year return on $326k initial cash invested.
-13.99%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$6,831
Rent
-$3,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,831 income − $10,633 expenses = $3,802 out of pocket
Investment Breakdown
|
Purchase Price
$1467k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$293k
Closing costs
1%
$14,667
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,831
Total Expenses
$10,633
Mortgage P&I
108%
$7,383
Property Taxes
6%
$394
Home Insurance
8%
$534
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751