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 Long-Term investment with a projected -14.75% first-year return on $87,549 initial cash invested.
-14.75%
Cash On Cash
3.43%
Cap Rate
0.55
DSCR
$1,973
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $3,049 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,549
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,973
Total Expenses
$3,049
Mortgage P&I
110%
$2,167
Property Taxes
7%
$135
Home Insurance
8%
$149
HOA
4%
$85
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0