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 Long-Term investment with a projected -10.79% first-year return on $95,529 initial cash invested.
-10.79%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$2,318
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,318 income − $3,177 expenses = $859 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,529
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,318
Total Expenses
$3,177
Mortgage P&I
98%
$2,274
Property Taxes
6%
$141
Home Insurance
7%
$159
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0