Unlock all features! Tap here to upgrade
2008 High Cedar Highlands Dr, Cedar City, UT 84720
3 beds • 4 baths • 3274 sqft
$1,300,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.76% first-year return on $291k initial cash invested.
-17.76%
Cash On Cash
2.59%
Cap Rate
0.41
DSCR
$5,109
Rent
-$4,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $9,416 expenses = $4,307 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$9,416
Mortgage P&I
135%
$6,913
Property Taxes
6%
$312
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562