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 Long-Term investment with a projected -16.99% first-year return on $167k initial cash invested.
-16.99%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$3,314
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $5,678 expenses = $2,364 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,314
Total Expenses
$5,678
Mortgage P&I
124%
$4,103
Property Taxes
9%
$285
Home Insurance
8%
$278
HOA
5%
$150
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0