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 might be a fair Mid-Term investment with a projected 3.01% first-year return on $109k initial cash invested.
3.01%
Cash On Cash
6.93%
Cap Rate
1.21
DSCR
$4,089
Rent
$274
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
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,089
Total Expenses
$3,815
Mortgage P&I
51%
$2,074
Property Taxes
4%
$157
Home Insurance
4%
$152
HOA
1%
$40
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450