Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $173k initial cash invested.
-18.45%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$2,740
Rent
-$2,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$5,404
Mortgage P&I
152%
$4,156
Property Taxes
9%
$247
Home Insurance
11%
$289
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2255 N Tuweap Dr, Unit 37, Saint George, UT 84770 | $3,750 | 3 | 3.5 | 2841 | 0.4 mi |
2255 N Tuweap Dr, Unit 59, Saint George, UT 84770 | $2,600 | 3 | 4 | 2440 | 0.4 mi |
3052 N Snow Canyon Pkwy, Unit 173, Saint George, UT 84770 | $3,595 | 3 | 3.5 | 2914 | 1.4 mi |
2336 W Entrada Trl, Unit 44, Saint George, UT 84770 | $4,300 | 3 | 3 | 2810 | 1.2 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