Unlock all features! Tap here to upgrade
7685 N Timber Country Rd, Eagle Mountain, UT 84005
3 beds • 3 baths • 2368 sqft
$533,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.37% first-year return on $130k initial cash invested.
-9.37%
Cash On Cash
3.7%
Cap Rate
0.65
DSCR
$2,914
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,337
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$3,930
Mortgage P&I
87%
$2,544
Property Taxes
7%
$207
Home Insurance
6%
$187
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321