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 Long-Term investment with a projected -19.31% first-year return on $322k initial cash invested.
-19.31%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$4,746
Rent
-$5,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,746 income − $9,927 expenses = $5,181 out of pocket
Investment Breakdown
|
Purchase Price
$1533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$307k
Closing costs
1%
$15,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,746
Total Expenses
$9,927
Mortgage P&I
159%
$7,524
Property Taxes
12%
$570
Home Insurance
12%
$558
HOA
1%
$41
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0