Unlock all features! Tap here to upgrade
2099 E Middleton Dr APT 9, Saint George, UT 84770
3 beds • 2 baths • 1293 sqft
$311,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.75% first-year return on $83,457 initial cash invested.
-16.75%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$1,700
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $2,865 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,700
Total Expenses
$2,865
Mortgage P&I
97%
$1,655
Property Taxes
5%
$91
Home Insurance
8%
$133
HOA
10%
$170
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425