Unlock all features! Tap here to upgrade
150 S Crystal Lakes Dr Unit 3, Saint George, UT 84770
3 beds • 2 baths • 1715 sqft
$530,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $129k initial cash invested.
-11.67%
Cash On Cash
3.81%
Cap Rate
0.6
DSCR
$3,312
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,312 income − $4,569 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,312
Total Expenses
$4,569
Mortgage P&I
85%
$2,808
Property Taxes
4%
$136
Home Insurance
6%
$186
HOA
10%
$315
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364