Unlock all features! Tap here to upgrade
2406 E Morning Glory Way #428, Eagle Mountain, UT 84005
3 beds • 2 baths • 3341 sqft
$576,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.26% first-year return on $139k initial cash invested.
-19.26%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,195
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $4,425 expenses = $2,230 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
$2,195
Total Expenses
$4,425
Mortgage P&I
135%
$2,963
Property Taxes
9%
$206
Home Insurance
9%
$202
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549