572 Haystack Mountain Road, Silverthorne, CO 80498
3 beds • 3 baths • 3132 sqft
$3,250,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -23.25% first-year return on $701k initial cash invested.
-23.25%
Cash On Cash
1.61%
Cap Rate
0.25
DSCR
$8,228
Rent
-$13,570
Cashflow
Cash Flow
$8,228 income − $21,798 expenses = $13,570 out of pocket
Investment Breakdown
|
Purchase Price
$3250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$701k
Downpayment
20%
$650k
Closing costs
1%
$32,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,228
Total Expenses
$21,798
Mortgage P&I
214%
$17,599
Property Taxes
3%
$264
Home Insurance
14%
$1,138
HOA
0%
$0
Property Management
12%
$987
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$905