Unlock all features! Tap here to upgrade
243 E Polaris Dr #106, Saratoga Springs, UT 84045
3 beds • 3 baths • 4856 sqft
$794,990
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.97% first-year return on $185k initial cash invested.
-9.97%
Cash On Cash
4.18%
Cap Rate
0.67
DSCR
$4,971
Rent
-$1,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,971 income − $6,507 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,971
Total Expenses
$6,507
Mortgage P&I
83%
$4,103
Property Taxes
6%
$285
Home Insurance
6%
$278
HOA
3%
$150
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547