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 Long-Term investment with a projected -14.55% first-year return on $130k initial cash invested.
-14.55%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$2,649
Rent
-$1,579
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
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,649
Total Expenses
$4,228
Mortgage P&I
116%
$3,079
Property Taxes
9%
$244
Home Insurance
8%
$217
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0