Unlock all features! Tap here to upgrade
3519 N Sparrow Ln E #216, Eagle Mountain, UT 84005
3 beds • 3 baths • 2600 sqft
$454,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $114k initial cash invested.
-2.94%
Cash On Cash
5.63%
Cap Rate
0.94
DSCR
$3,477
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,477 income − $3,755 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$3,755
Mortgage P&I
65%
$2,274
Property Taxes
4%
$141
Home Insurance
5%
$159
HOA
0%
$0
Property Management
12%
$417
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382