Unlock all features! Tap here to upgrade
2266 E Morning Glory Way #437, Eagle Mountain, UT 84005
3 beds • 2 baths • 3341 sqft
$576,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.01% first-year return on $139k initial cash invested.
-5.01%
Cash On Cash
5.32%
Cap Rate
0.86
DSCR
$4,228
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $4,808 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$4,808
Mortgage P&I
70%
$2,963
Property Taxes
5%
$206
Home Insurance
5%
$202
HOA
0%
$0
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465