Unlock all features! Tap here to upgrade
7247 N Green Pasture Ln, Eagle Mountain, UT 84005
3 beds • 3 baths • 2379 sqft
$489,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.75% first-year return on $121k initial cash invested.
-21.75%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$1,309
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $3,500 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,309
Total Expenses
$3,500
Mortgage P&I
187%
$2,450
Property Taxes
15%
$191
Home Insurance
13%
$172
HOA
5%
$60
Property Management
15%
$196
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$327