Unlock all features! Tap here to upgrade
31575 Kestrel Lane, Steamboat Springs, CO 80487
3 beds • 2 baths • 1832 sqft
$1,890,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.04% first-year return on $397k initial cash invested.
-24.04%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$3,389
Rent
-$7,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,389 income − $11,339 expenses = $7,950 out of pocket
Investment Breakdown
|
Purchase Price
$1890k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$397k
Downpayment
20%
$378k
Closing costs
1%
$18,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,389
Total Expenses
$11,339
Mortgage P&I
285%
$9,651
Property Taxes
4%
$146
Home Insurance
20%
$662
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0