Unlock all features! Tap here to upgrade
27509 Silver Spur Street, Steamboat Springs, CO 80487
3 beds • 2 baths • 2302 sqft
$1,490,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.82% first-year return on $313k initial cash invested.
-20.82%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$4,392
Rent
-$5,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,392 income − $9,820 expenses = $5,428 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,392
Total Expenses
$9,820
Mortgage P&I
171%
$7,506
Property Taxes
13%
$588
Home Insurance
12%
$542
HOA
1%
$41
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0