572 Haystack Mountain Road, Silverthorne, CO 80498
3 beds • 3 baths • 3132 sqft
$3,250,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.27% first-year return on $683k initial cash invested.
-26.27%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$5,485
Rent
-$14,941
Cashflow
Cash Flow
$5,485 income − $20,426 expenses = $14,941 out of pocket
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$683k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,485
Total Expenses
$20,426
Mortgage P&I
321%
$17,599
Property Taxes
5%
$264
Home Insurance
21%
$1,138
HOA
0%
$0
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0