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 Mid-Term investment with a projected -15.71% first-year return on $331k initial cash invested.
-15.71%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$6,588
Rent
-$4,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,588 income − $10,919 expenses = $4,331 out of pocket
Investment Breakdown
|
Purchase Price
$1490k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$331k
Downpayment
20%
$298k
Closing costs
1%
$14,901
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,588
Total Expenses
$10,919
Mortgage P&I
114%
$7,506
Property Taxes
9%
$588
Home Insurance
8%
$542
HOA
1%
$41
Property Management
12%
$791
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$725