Unlock all features! Tap here to upgrade
225 N Valley View Dr Unit 69, Saint George, UT 84770
3 beds • 2 baths • 1485 sqft
$343,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.82% first-year return on $90,051 initial cash invested.
-5.82%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,604
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $3,041 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,604
Total Expenses
$3,041
Mortgage P&I
66%
$1,715
Property Taxes
4%
$100
Home Insurance
5%
$122
HOA
8%
$220
Property Management
12%
$312
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$286