Unlock all features! Tap here to upgrade
3052 Snow Canyon Pkwy Unit 3, Saint George, UT 84770
3 beds • 3 baths • 3185 sqft
$1,450,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.43% first-year return on $323k initial cash invested.
-22.43%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$4,660
Rent
-$6,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $10,689 expenses = $6,029 out of pocket
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$10,689
Mortgage P&I
171%
$7,990
Property Taxes
9%
$397
Home Insurance
11%
$508
HOA
5%
$210
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513