Unlock all features! Tap here to upgrade
1046 E Blazing Sun Dr #324, Eagle Mountain, UT 84005
3 beds • 3 baths • 4054 sqft
$620,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.42% first-year return on $148k initial cash invested.
-15.42%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,146
Rent
-$1,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$5,050
Mortgage P&I
98%
$3,079
Property Taxes
8%
$244
Home Insurance
7%
$217
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786