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 Long-Term investment with a projected -22.92% first-year return on $335k initial cash invested.
-22.92%
Cash On Cash
2.13%
Cap Rate
0.32
DSCR
$5,004
Rent
-$6,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $11,395 expenses = $6,391 out of pocket
Investment Breakdown
|
Purchase Price
$1594k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,004
Total Expenses
$11,395
Mortgage P&I
179%
$8,965
Property Taxes
9%
$435
Home Insurance
12%
$586
HOA
2%
$109
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0