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 Mid-Term investment with a projected -24.39% first-year return on $806k initial cash invested.
-24.39%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$7,077
Rent
-$16,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,077 income − $23,452 expenses = $16,375 out of pocket
Investment Breakdown
|
Purchase Price
$3750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$806k
Downpayment
20%
$750k
Closing costs
1%
$37,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$7,077
Total Expenses
$23,452
Mortgage P&I
271%
$19,150
Property Taxes
8%
$585
Home Insurance
19%
$1,312
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778