Unlock all features! Tap here to upgrade
39 N Valley View Dr Unit 94, Saint George, UT 84770
3 beds • 2 baths • 2276 sqft
$459,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.04% first-year return on $96,579 initial cash invested.
-12.04%
Cash On Cash
3.93%
Cap Rate
0.64
DSCR
$2,591
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $3,560 expenses = $969 out of pocket
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,579
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,591
Total Expenses
$3,560
Mortgage P&I
91%
$2,347
Property Taxes
5%
$124
Home Insurance
6%
$161
HOA
10%
$254
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0