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 Mid-Term investment with a projected -7.43% first-year return on $148k initial cash invested.
-7.43%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$3,974
Rent
-$917
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
$3,974
Total Expenses
$4,891
Mortgage P&I
77%
$3,079
Property Taxes
6%
$244
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$477
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437