Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.58% first-year return on $113k initial cash invested.
-13.58%
Cash On Cash
3.57%
Cap Rate
0.58
DSCR
$2,560
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,841
Mortgage P&I
108%
$2,758
Property Taxes
9%
$228
Home Insurance
7%
$189
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1670 N Church St, Layton, UT 84041 | $2,295 | 4 | 3 | 3144 | 0.8 mi |
1426 E Daylily Ct, Layton, UT 84040 | $2,600 | 4 | 3.5 | 2853 | 0.4 mi |
2435 N 2275 E, Layton, UT 84040 | $2,550 | 4 | 3 | 3200 | 1.1 mi |
2986 E North Village Dr, Layton, UT 84040 | $2,970 | 4 | 3 | 2674 | 1.6 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