Unlock all features! Tap here to upgrade
30100 County Road 14E, Steamboat Springs, CO 80487
3 beds • 2 baths • 2436 sqft
$3,750,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.75% first-year return on $788k initial cash invested.
-26.75%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,718
Rent
-$17,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,718 income − $22,274 expenses = $17,556 out of pocket
Investment Breakdown
|
Purchase Price
$3750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$788k
Downpayment
20%
$750k
Closing costs
1%
$37,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,718
Total Expenses
$22,274
Mortgage P&I
406%
$19,150
Property Taxes
12%
$585
Home Insurance
28%
$1,312
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0