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 Mid-Term investment with a projected -5.52% first-year return on $106k initial cash invested.
-5.52%
Cash On Cash
4.75%
Cap Rate
0.82
DSCR
$2,826
Rent
-$488
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
$106k
Downpayment
20%
$83,880
Closing costs
1%
$4,194
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$3,314
Mortgage P&I
72%
$2,035
Property Taxes
6%
$171
Home Insurance
5%
$147
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311