Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $142k initial cash invested.
-18.18%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,360
Rent
-$2,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$4,508
Mortgage P&I
143%
$3,373
Property Taxes
11%
$260
Home Insurance
10%
$236
HOA
1%
$25
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6663 S High Bluff Dr, West Jordan, UT 84081 | $2,395 | 3 | 2 | 2828 | 2 mi |
6332 W Spray Lake Dr, West Jordan, UT 84081 | $2,745 | 3 | 2 | 3870 | 0.6 mi |
6743 S Ticklegrass Rd, West Jordan, UT 84081 | $2,095 | 3 | 2 | 2928 | 3 mi |
6061 W Lower Brook Ln, Apt 1412, West Jordan, UT 84081 | $1,500 | 3 | 2 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality