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 Mid-Term investment with a projected -14.53% first-year return on $336k initial cash invested.
-14.53%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$6,735
Rent
-$4,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,735 income − $10,802 expenses = $4,067 out of pocket
Investment Breakdown
|
Purchase Price
$1514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$303k
Closing costs
1%
$15,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,735
Total Expenses
$10,802
Mortgage P&I
113%
$7,620
Property Taxes
5%
$335
Home Insurance
8%
$558
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741