Unlock all features! Tap here to upgrade
3251 S Hawk Dr Unit 10229, Saratoga Springs, UT 84045
3 beds • 2 baths • 1420 sqft
$435,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -5.33% first-year return on $91,350 initial cash invested.
-5.33%
Cash On Cash
4.98%
Cap Rate
0.87
DSCR
$2,726
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,726
Total Expenses
$3,132
Mortgage P&I
76%
$2,074
Property Taxes
6%
$157
Home Insurance
6%
$152
HOA
1%
$40
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0