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 Long-Term investment with a projected -11.21% first-year return on $98,700 initial cash invested.
-11.21%
Cash On Cash
3.67%
Cap Rate
0.64
DSCR
$2,390
Rent
-$922
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
$98,700
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,312
Mortgage P&I
94%
$2,241
Property Taxes
7%
$165
Home Insurance
7%
$164
HOA
5%
$120
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0