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 Airbnb investment with a projected -28.71% first-year return on $155k initial cash invested.
-28.71%
Cash On Cash
-1.01%
Cap Rate
-0.16
DSCR
$0
Rent
-$3,715
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
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$0
Total Expenses
$3,715
Mortgage P&I
31890000%
$3,189
Property Taxes
3070000%
$307
Home Insurance
2190000%
$219
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
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