Unlock all features! Tap here to upgrade
3123 S Deer Canyon Dr, Saratoga Springs, UT 84045
3 beds • 3 baths • 2544 sqft
$534,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $130k initial cash invested.
-4.19%
Cash On Cash
5.09%
Cap Rate
0.88
DSCR
$3,819
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$4,274
Mortgage P&I
67%
$2,569
Property Taxes
5%
$175
Home Insurance
5%
$189
HOA
1%
$42
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420