Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $108k initial cash invested.
-15.38%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,190
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$3,576
Mortgage P&I
119%
$2,604
Property Taxes
10%
$222
Home Insurance
8%
$180
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
743 W Club Oaks Dr, Sandy, UT 84070 | $2,195 | 3 | 2 | 1528 | 1.1 mi |
1760 W 8200 S, West Jordan, UT 84088 | $1,895 | 3 | 2 | 1452 | 1.3 mi |
1760 W 8200 S, Unit BDRM2, West Jordan, UT 84088 | $1,950 | 3 | 2 | 1452 | 1.3 mi |
9962 S Colton Spring Ln, South Jordan, UT 84095 | $1,795 | 3 | 2 | 1600 | 1.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality