Unlock all features! Tap here to upgrade
3052 Snow Canyon Pkwy Unit 171, Saint George, UT 84770
3 beds • 3 baths • 2522 sqft
$1,200,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.19% first-year return on $252k initial cash invested.
-26.19%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$2,738
Rent
-$5,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $8,238 expenses = $5,500 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,738
Total Expenses
$8,238
Mortgage P&I
239%
$6,531
Property Taxes
13%
$355
Home Insurance
15%
$420
HOA
8%
$220
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0