Unlock all features! Tap here to upgrade
1806 N Dixie Downs Rd Unit 12, Saint George, UT 84770
3 beds • 2 baths • 1552 sqft
$416,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $106k initial cash invested.
-6.62%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$2,960
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $3,542 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$3,542
Mortgage P&I
73%
$2,167
Property Taxes
5%
$135
Home Insurance
5%
$149
HOA
3%
$85
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326