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 Airbnb investment with a projected -14.61% first-year return on $114k initial cash invested.
-14.61%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,294
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $3,676 expenses = $1,382 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
$2,294
Total Expenses
$3,676
Mortgage P&I
99%
$2,274
Property Taxes
6%
$141
Home Insurance
7%
$159
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574