1706 S Windsong Drive 361 #Sr, Santaquin, UT 84655
3 beds • 2 baths • 4370 sqft
$544,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $132k initial cash invested.
-12.31%
Cash On Cash
3.71%
Cap Rate
0.58
DSCR
$2,970
Rent
-$1,358
Cashflow
Cash Flow
$2,970 income − $4,328 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$4,328
Mortgage P&I
98%
$2,922
Property Taxes
7%
$195
Home Insurance
6%
$191
HOA
0%
$10
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327