Unlock all features! Tap here to upgrade
1130 E High Cedar Highlands Dr, Cedar City, UT 84720
3 beds • 3 baths • 2448 sqft
$569,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.77% first-year return on $138k initial cash invested.
-9.77%
Cash On Cash
4.3%
Cap Rate
0.68
DSCR
$3,552
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $4,673 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,673
Mortgage P&I
85%
$3,019
Property Taxes
5%
$169
Home Insurance
6%
$200
HOA
2%
$77
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391