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 Long-Term investment with a projected -15.24% first-year return on $83,202 initial cash invested.
-15.24%
Cash On Cash
3.54%
Cap Rate
0.55
DSCR
$2,021
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $3,078 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,202
Downpayment
20%
$79,240
Closing costs
1%
$3,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,021
Total Expenses
$3,078
Mortgage P&I
105%
$2,125
Property Taxes
5%
$107
Home Insurance
7%
$140
HOA
9%
$181
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0