Unlock all features! Tap here to upgrade
2047 E Weeping Willow Way, Eagle Mountain, UT 84005
3 beds • 2 baths • 2194 sqft
$419,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.05% first-year return on $88,074 initial cash invested.
-13.05%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$1,884
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,074
Downpayment
20%
$83,880
Closing costs
1%
$4,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,884
Total Expenses
$2,842
Mortgage P&I
108%
$2,035
Property Taxes
9%
$171
Home Insurance
8%
$147
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0