Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.71% first-year return on $119k initial cash invested.
-12.71%
Cash On Cash
3.69%
Cap Rate
0.61
DSCR
$2,780
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$4,037
Mortgage P&I
103%
$2,857
Property Taxes
8%
$212
Home Insurance
7%
$198
HOA
2%
$47
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
512 S Pegasus Way, Saratoga Springs, UT 84045 | $2,800 | 4 | 3 | 2925 | 1.7 mi |
2867 W 400 S, Lehi, UT 84043 | $3,100 | 4 | 2.5 | 2944 | 1 mi |
1466 N La Palma Pl, Saratoga Springs, UT 84045 | $1,975 | 4 | 4 | 2172 | 1.8 mi |
1254 N Willowbrook Ln, Saratoga Springs, UT 84045 | $2,200 | 4 | 3 | 2761 | 1.6 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