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 -22.64% first-year return on $121k initial cash invested.
-22.64%
Cash On Cash
0.53%
Cap Rate
0.09
DSCR
$1,140
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,140 income − $3,421 expenses = $2,281 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
$1,140
Total Expenses
$3,421
Mortgage P&I
215%
$2,450
Property Taxes
17%
$191
Home Insurance
15%
$172
HOA
5%
$60
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$285