Unlock all features! Tap here to upgrade
36881 Tree Haus Drive, Steamboat Springs, CO 80487
3 beds • 3 baths • 1890 sqft
$1,593,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.49% first-year return on $353k initial cash invested.
-17.49%
Cash On Cash
3.11%
Cap Rate
0.46
DSCR
$7,506
Rent
-$5,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,506 income − $12,647 expenses = $5,141 out of pocket
Investment Breakdown
|
Purchase Price
$1594k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,937
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,506
Total Expenses
$12,647
Mortgage P&I
119%
$8,965
Property Taxes
6%
$435
Home Insurance
8%
$586
HOA
1%
$109
Property Management
12%
$901
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$826