Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $126k initial cash invested.
-16.06%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$2,460
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$4,146
Mortgage P&I
124%
$3,062
Property Taxes
10%
$234
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7067 W Bello Ave, Unit 3550S, West Valley City, UT 84128 | $1,995 | 4 | 2 | 2410 | 0.9 mi |
4633 S City Vistas Way, West Valley City, UT 84128 | $2,450 | 4 | 2.5 | 2737 | 1.4 mi |
3635 S 6265 W, Wvc, UT 84128 | $2,395 | 4 | 2 | 2100 | 0.3 mi |
4573 S 5505 W, West Valley City, UT 84120 | $3,095 | 4 | 3 | 2863 | 1.7 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