Unlock all features! Tap here to upgrade
2040 E Wilmington Ave, Salt Lake City, UT 84109
3 beds • 2 baths • 2128 sqft
$1,595,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.09% first-year return on $335k initial cash invested.
-25.09%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$2,770
Rent
-$7,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,770
Total Expenses
$9,774
Mortgage P&I
296%
$8,202
Property Taxes
11%
$295
Home Insurance
20%
$558
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1551 E Downington Ave, Salt Lake City, UT 84105 | $2,795 | 3 | 2 | 2100 | 0.9 mi |
2222 S Wellington St, Salt Lake City, UT 84106 | $2,395 | 3 | 2 | 1975 | 0.3 mi |
1800 S Foothill Blvd, Salt Lake City, UT 84105 | $1,800 | 3 | 2 | 2200 | 1 mi |
1829 S 2100 E, Salt Lake City, UT 84108 | $2,295 | 3 | 2 | 1980 | 0.6 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