Unlock all features! Tap here to upgrade
2031 N Golden Ruby Dr, Saratoga Springs, UT 84045
3 beds • 3 baths • 2458 sqft
$469,999
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $117k initial cash invested.
-3.32%
Cash On Cash
5.26%
Cap Rate
0.92
DSCR
$3,585
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$3,908
Mortgage P&I
63%
$2,241
Property Taxes
5%
$165
Home Insurance
5%
$164
HOA
3%
$120
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$108
Maintenance
4%
$143
Other
11%
$394