Unlock all features! Tap here to upgrade
1924 N Golden Ruby Dr, Saratoga Springs, UT 84045
3 beds • 3 baths • 2469 sqft
$499,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $123k initial cash invested.
-5.86%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$3,450
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$4,051
Mortgage P&I
70%
$2,402
Property Taxes
5%
$180
Home Insurance
5%
$175
HOA
3%
$120
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380