Unlock all features! Tap here to upgrade
3675 N Columbine Way #381, Eagle Mountain, UT 84005
3 beds • 2 baths • 3266 sqft
$530,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.88% first-year return on $129k initial cash invested.
-7.88%
Cash On Cash
4.75%
Cap Rate
0.75
DSCR
$3,536
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $4,385 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$4,385
Mortgage P&I
79%
$2,808
Property Taxes
5%
$190
Home Insurance
5%
$186
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389