Unlock all features! Tap here to upgrade
187 N Westridge Dr Unit 114, Saint George, UT 84770
3 beds • 2 baths • 1715 sqft
$396,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.55% first-year return on $101k initial cash invested.
-6.55%
Cash On Cash
5.13%
Cap Rate
0.8
DSCR
$3,032
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $3,584 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,240
Closing costs
1%
$3,962
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,584
Mortgage P&I
70%
$2,125
Property Taxes
4%
$107
Home Insurance
5%
$140
HOA
6%
$181
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334