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 Long-Term investment with a projected -26.57% first-year return on $252k initial cash invested.
-26.57%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$2,781
Rent
-$5,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,781 income − $8,360 expenses = $5,579 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,781
Total Expenses
$8,360
Mortgage P&I
216%
$6,015
Property Taxes
23%
$631
Home Insurance
16%
$446
HOA
20%
$545
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0