Unlock all features! Tap here to upgrade
2403 E Sunflower Dr #449, Eagle Mountain, UT 84005
3 beds • 2 baths • 3341 sqft
$561,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.72% first-year return on $136k initial cash invested.
-19.72%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$2,190
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $4,424 expenses = $2,234 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$4,424
Mortgage P&I
136%
$2,975
Property Taxes
9%
$201
Home Insurance
9%
$196
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548