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 Long-Term investment with a projected -13.05% first-year return on $103k initial cash invested.
-13.05%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$2,371
Rent
-$1,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,371 income − $3,490 expenses = $1,119 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,371
Total Expenses
$3,490
Mortgage P&I
103%
$2,450
Property Taxes
8%
$191
Home Insurance
7%
$172
HOA
3%
$60
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0