Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.87% first-year return on $149k initial cash invested.
-15.87%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$2,870
Rent
-$1,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,079
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$4,836
Mortgage P&I
123%
$3,537
Property Taxes
10%
$300
Home Insurance
9%
$252
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
679 E Villager Ln, Midvale, UT 84047 | $3,450 | 4 | 3 | 2386 | 1.3 mi |
7947 S Broken Ridge Dr, Sandy, UT 84094 | $2,400 | 4 | 3 | 2200 | 0.1 mi |
8048 S Peregrine Pl, Sandy, UT 84094 | $2,900 | 4 | 3 | 2118 | 0.3 mi |
1460 E Amalfi Ave, Sandy, UT 84093 | $2,750 | 4 | 3 | 2100 | 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