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 Long-Term investment with a projected -11.66% first-year return on $112k initial cash invested.
-11.66%
Cash On Cash
3.6%
Cap Rate
0.62
DSCR
$2,546
Rent
-$1,091
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
$112k
Downpayment
20%
$107k
Closing costs
1%
$5,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,546
Total Expenses
$3,637
Mortgage P&I
101%
$2,569
Property Taxes
7%
$175
Home Insurance
7%
$189
HOA
2%
$42
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0