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 Long-Term investment with a projected -19.43% first-year return on $114k initial cash invested.
-19.43%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$1,980
Rent
-$1,853
Cashflow
Cash Flow
$1,980 income − $3,833 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$3,833
Mortgage P&I
148%
$2,922
Property Taxes
10%
$195
Home Insurance
10%
$191
HOA
1%
$10
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0