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 Mid-Term investment with a projected -5.11% first-year return on $108k initial cash invested.
-5.11%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$3,242
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $3,702 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$3,702
Mortgage P&I
66%
$2,132
Property Taxes
6%
$206
Home Insurance
5%
$153
HOA
3%
$108
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$357