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 Mid-Term investment with a projected -21.66% first-year return on $491k initial cash invested.
-21.66%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$6,207
Rent
-$8,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,207 income − $15,060 expenses = $8,853 out of pocket
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,207
Total Expenses
$15,060
Mortgage P&I
185%
$11,472
Property Taxes
8%
$481
Home Insurance
13%
$788
HOA
3%
$209
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683