Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.78% first-year return on $97,776 initial cash invested.
-18.78%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$1,910
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,776
Downpayment
20%
$93,120
Closing costs
1%
$4,656
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$3,440
Mortgage P&I
123%
$2,354
Property Taxes
12%
$237
Home Insurance
9%
$166
HOA
10%
$185
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
265 N Dixie Dr, Unit 41, Saint George, UT 84770 | $2,100 | 3 | 2 | 1577 | 0.2 mi |
1419 W 410 N, Saint George, UT 84770 | $2,400 | 3 | 2 | 1640 | 0.6 mi |
1287 W Shadow Point Dr, Apt 7, Saint George, UT 84770 | $1,750 | 3 | 2 | 1646 | 0.6 mi |
92 N 1250 W, Saint George, UT 84770 | $2,100 | 3 | 2 | 1613 | 0.6 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