Unlock all features! Tap here to upgrade
2331 W Entrada Trl Unit 51, St George, UT 84770
3 beds • 3 baths • 2442 sqft
$1,199,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -21.71% first-year return on $270k initial cash invested.
-21.71%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$4,172
Rent
-$4,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $9,056 expenses = $4,884 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$11,998
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$9,056
Mortgage P&I
144%
$6,015
Property Taxes
15%
$631
Home Insurance
11%
$446
HOA
13%
$545
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459