Unlock all features! Tap here to upgrade
1360 E Telegraph St Lot 153, Washington, UT 84780
3 beds • 2 baths • 1487 sqft
$429,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.32% first-year return on $90,090 initial cash invested.
-13.32%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$2,161
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $3,161 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,090
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,161
Total Expenses
$3,161
Mortgage P&I
99%
$2,132
Property Taxes
10%
$206
Home Insurance
7%
$153
HOA
5%
$108
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0