Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.09% first-year return on $89,250 initial cash invested.
-11.09%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$2,590
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$3,415
Mortgage P&I
83%
$2,149
Property Taxes
8%
$200
Home Insurance
6%
$149
HOA
9%
$243
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6751 W Bottlebrush Ln, West Jordan, UT 84081 | $2,150 | 4 | 3.5 | 2084 | 0.1 mi |
6819 W Pomona Ct, West Jordan, UT 84081 | $2,700 | 4 | 3.5 | 2282 | 0.3 mi |
7936 S 7110 W, West Jordan, UT 84081 | $2,750 | 4 | 3 | 2100 | 0.5 mi |
6975 S Kokopelli Ct, West Jordan, UT 84081 | $2,400 | 4 | 3.5 | 2164 | 1.7 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