Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $102k initial cash invested.
-13.32%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$2,420
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,480
Closing costs
1%
$4,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$3,556
Mortgage P&I
102%
$2,465
Property Taxes
9%
$211
Home Insurance
8%
$196
HOA
2%
$55
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
775 E 8875 S, Sandy, UT 84094 | $2,395 | 3 | 3 | 2024 | 0.7 mi |
381 E Corral Creek Dr, Unit 7980S, Midvale, UT 84047 | $2,295 | 3 | 2.5 | 2102 | 0.5 mi |
81 W Wasatch St, Midvale, UT 84047 | $2,800 | 3 | 2 | 1950 | 1 mi |
7782 S Chad Heights Ln, Midvale, UT 84047 | $2,395 | 3 | 2 | 2000 | 0.7 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