Unlock all features! Tap here to upgrade
6089 W Meadow Breeze Way S, West Valley City, UT 84128
4 beds • 3 baths • 2900 sqft
$625,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.57% first-year return on $131k initial cash invested.
-16.57%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$2,570
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$4,382
Mortgage P&I
124%
$3,189
Property Taxes
12%
$307
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4573 S 5505 W, West Valley City, UT 84120 | $3,095 | 4 | 3 | 2863 | 2 mi |
5033 W Black Granite Way, West Valley City, UT 84120 | $3,050 | 4 | 3.5 | 3000 | 1.4 mi |
5038 W White Diamond Way, West Valley City, UT 84120 | $2,650 | 4 | 3 | 2450 | 1.3 mi |
5463 W Spike Ave, Unit 19, West Valley City, UT 84120 | $2,640 | 4 | 3.5 | 2795 | 1.9 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality