Unlock all features! Tap here to upgrade
50090 Moon Hill Ln, Steamboat Springs, CO 80487
3 beds • 2 baths • 1953 sqft
$1,513,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.59% first-year return on $318k initial cash invested.
-19.59%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,490
Rent
-$5,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $9,679 expenses = $5,189 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$318k
Downpayment
20%
$303k
Closing costs
1%
$15,138
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,490
Total Expenses
$9,679
Mortgage P&I
170%
$7,620
Property Taxes
7%
$335
Home Insurance
12%
$558
HOA
0%
$0
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0