Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.99% first-year return on $146k initial cash invested.
-16.99%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,570
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$4,637
Mortgage P&I
135%
$3,460
Property Taxes
10%
$267
Home Insurance
9%
$243
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8333 S Valiant Dr, Salt Lake City, UT 84121 | $2,695 | 3 | 3 | 2000 | 2.5 mi |
9468 S 2280 E, Sandy, UT 84092 | $2,395 | 3 | 2.5 | 2112 | 0.4 mi |
8670 S Snow Mountain Dr, Sandy, UT 84093 | $2,196 | 3 | 3.5 | 1900 | 1.3 mi |
3077 E Nordic Dr, Sandy, UT 84093 | $2,600 | 3 | 3 | 2145 | 2.2 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