Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.58% first-year return on $121k initial cash invested.
2.58%
Cash On Cash
5.91%
Cap Rate
1.35
DSCR
$2,300
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
40.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
40%
$118k
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$2,040
Mortgage P&I
47%
$1,079
Property Taxes
4%
$85
Home Insurance
4%
$103
HOA
8%
$175
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
465 S Main St, Apt 6, Saint George, UT 84770 | $1,650 | 3 | 2 | 1116 | 0 mi |
465 S Main St, Apt 13, Saint George, UT 84770 | $1,573 | 3 | 2 | 1116 | 0 mi |
464 E 1050 S, Apt 3, Saint George, UT 84790 | $1,400 | 3 | 2 | 1128 | 0.9 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