Unlock all features! Tap here to upgrade
31650 Mt Werner Road, Steamboat Springs, CO 80487
3 beds • 2 baths • 2412 sqft
$2,250,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.11% first-year return on $473k initial cash invested.
-25.11%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$4,138
Rent
-$9,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $14,026 expenses = $9,888 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,138
Total Expenses
$14,026
Mortgage P&I
277%
$11,472
Property Taxes
12%
$481
Home Insurance
19%
$788
HOA
5%
$209
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0