Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $77,679 initial cash invested.
-14.57%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$1,840
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,783
Mortgage P&I
102%
$1,870
Property Taxes
6%
$108
Home Insurance
7%
$130
HOA
11%
$197
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
225 N Valley View Dr, Unit 42, Saint George, UT 84770 | $1,673 | 3 | 2 | 1485 | 0.5 mi |
1825 W Mathis Park Pl, Unit 38, Saint George, UT 84770 | $1,800 | 3 | 2 | 1504 | 0.6 mi |
1301 W Indian Hills Dr, Unit 58, Saint George, UT 84770 | $1,575 | 3 | 2 | 1454 | 0.8 mi |
351 S Valley View Dr, Unit 36, Saint George, UT 84770 | $1,850 | 3 | 2 | 1481 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality