Unlock all features! Tap here to upgrade
27702 Silver Spur St, Steamboat Springs, CO 80487
3 beds • 4 baths • 2483 sqft
$1,533,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $340k initial cash invested.
-14.1%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$7,119
Rent
-$3,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,119 income − $11,114 expenses = $3,995 out of pocket
Investment Breakdown
|
Purchase Price
$1533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$340k
Downpayment
20%
$307k
Closing costs
1%
$15,333
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,119
Total Expenses
$11,114
Mortgage P&I
106%
$7,524
Property Taxes
8%
$570
Home Insurance
8%
$558
HOA
1%
$41
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783