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 Long-Term investment with a projected -22.68% first-year return on $273k initial cash invested.
-22.68%
Cash On Cash
1.78%
Cap Rate
0.28
DSCR
$3,406
Rent
-$5,159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,406 income − $8,565 expenses = $5,159 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,406
Total Expenses
$8,565
Mortgage P&I
203%
$6,913
Property Taxes
9%
$312
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0