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 Long-Term investment with a projected -19.51% first-year return on $111k initial cash invested.
-19.51%
Cash On Cash
2.51%
Cap Rate
0.39
DSCR
$2,208
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $4,018 expenses = $1,810 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,208
Total Expenses
$4,018
Mortgage P&I
127%
$2,808
Property Taxes
6%
$136
Home Insurance
8%
$186
HOA
14%
$315
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0