Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.05% first-year return on $158k initial cash invested.
-15.05%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,200
Rent
-$1,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$5,175
Mortgage P&I
118%
$3,779
Property Taxes
6%
$202
Home Insurance
8%
$262
HOA
3%
$100
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1234 W Firepit Knoll Dr, Saint George, UT 84770 | $5,100 | 4 | 3.5 | 2366 | 0.9 mi |
4857 N Winged Foot Dr, Saint George, UT 84770 | $2,700 | 4 | 4.5 | 1934 | 0.3 mi |
1667 W 5745 N, Saint George, UT 84770 | $3,500 | 4 | 3 | 2222 | 1.3 mi |
1545 W 5650 N, Saint George, UT 84770 | $3,500 | 4 | 2.5 | 2300 | 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