Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.38% first-year return on $93,765 initial cash invested.
-12.38%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$2,130
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,765
Downpayment
20%
$89,300
Closing costs
1%
$4,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$3,097
Mortgage P&I
107%
$2,284
Property Taxes
4%
$94
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1156 W 25 S Upstairs, Layton, UT 84041 | $1,895 | 3 | 2 | 2100 | 0.3 mi |
116 W 1675 N, Layton, UT 84041 | $2,500 | 3 | 2 | 1951 | 1.8 mi |
720 S Clearwater Falls Dr, Layton, UT 84041 | $1,800 | 3 | 2 | 2400 | 1.7 mi |
1946 W 800 N, Layton, UT 84041 | $2,400 | 3 | 2 | 1830 | 1.4 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