Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.72% first-year return on $119k initial cash invested.
-15.72%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$2,260
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,824
Mortgage P&I
126%
$2,841
Property Taxes
9%
$194
Home Insurance
9%
$201
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
575 N Buffalo Grass Ln, Lindon, UT 84042 | $2,585 | 3 | 3 | 1998 | 1.1 mi |
935 S 1500 E, Pleasant Grove, UT 84062 | $2,700 | 3 | 2.5 | 2200 | 1.2 mi |
1166 W 1550 N, Orem, UT 84057 | $2,100 | 3 | 2 | 2251 | 1.2 mi |
100 N Main St, Pleasant Grove, UT 84062 | $1,950 | 3 | 3 | 1750 | 1.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality