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 Long-Term investment with a projected -14.54% first-year return on $72,051 initial cash invested.
-14.54%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$1,736
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,736 income − $2,609 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,051
Downpayment
20%
$68,620
Closing costs
1%
$3,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,736
Total Expenses
$2,609
Mortgage P&I
99%
$1,715
Property Taxes
6%
$100
Home Insurance
7%
$122
HOA
13%
$220
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0