Unlock all features! Tap here to upgrade
3052 Snow Canyon Pkwy #105, Saint George, UT 84770
3 beds • 4 baths • 2712 sqft
$1,629,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.95% first-year return on $342k initial cash invested.
-26.95%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$2,416
Rent
-$7,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $10,101 expenses = $7,685 out of pocket
Investment Breakdown
|
Purchase Price
$1629k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$326k
Closing costs
1%
$16,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,416
Total Expenses
$10,101
Mortgage P&I
331%
$7,990
Property Taxes
26%
$628
Home Insurance
25%
$604
HOA
10%
$250
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0