Unlock all features! Tap here to upgrade
1165 W Indian Hills Dr Unit 229B, Saint George, UT 84770
3 beds • 2 baths • 1944 sqft
$495,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $122k initial cash invested.
-6.15%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$3,566
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $4,191 expenses = $625 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,566
Total Expenses
$4,191
Mortgage P&I
69%
$2,474
Property Taxes
3%
$121
Home Insurance
5%
$173
HOA
6%
$210
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392