Unlock all features! Tap here to upgrade
1529 E Erickson Knoll Ln, Eagle Mountain, UT 84005
3 beds • 3 baths • 2185 sqft
$469,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $116k initial cash invested.
-5.73%
Cash On Cash
4.63%
Cap Rate
0.81
DSCR
$3,204
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,204
Total Expenses
$3,760
Mortgage P&I
70%
$2,236
Property Taxes
6%
$202
Home Insurance
5%
$164
HOA
2%
$70
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352