Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $73,500 initial cash invested.
-14.29%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$1,850
Rent
-$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$2,725
Mortgage P&I
97%
$1,791
Property Taxes
6%
$112
Home Insurance
7%
$122
HOA
12%
$220
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1001 W Curly Hollow Dr, Unit 76, Saint George, UT 84770 | $1,850 | 3 | 2.5 | 1735 | 1 mi |
1001 W Curly Hollow Dr, Unit 60, Saint George, UT 84770 | $1,850 | 3 | 2.5 | 1735 | 1.1 mi |
1001 W Curly Hollow Dr, Unit 57, Saint George, UT 84770 | $1,825 | 3 | 2.5 | 1734 | 1.1 mi |
3617 S Atlanta Ln, Saint George, UT 84790 | $1,975 | 3 | 3 | 1834 | 1.9 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