Unlock all features! Tap here to upgrade
710 S Indian Hills Dr Unit 72, Saint George, UT 84770
3 beds • 2 baths • 1361 sqft
$347,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.77% first-year return on $72,975 initial cash invested.
-11.77%
Cash On Cash
3.74%
Cap Rate
0.64
DSCR
$1,910
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $2,626 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,975
Downpayment
20%
$69,500
Closing costs
1%
$3,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$2,626
Mortgage P&I
89%
$1,702
Property Taxes
5%
$102
Home Insurance
6%
$124
HOA
10%
$200
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0