Unlock all features! Tap here to upgrade
8376 E Aspen Ridge Rd #44, Heber City, UT 84032
3 beds • 5 baths • 6100 sqft
$6,850,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -27.94% first-year return on $1457k initial cash invested.
-27.94%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$10,816
Rent
-$33,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,816 income − $44,730 expenses = $33,914 out of pocket
Investment Breakdown
|
Purchase Price
$6850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$1457k
Downpayment
20%
$1370k
Closing costs
1%
$68,500
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,816
Total Expenses
$44,730
Mortgage P&I
326%
$35,209
Property Taxes
18%
$1,995
Home Insurance
22%
$2,398
HOA
13%
$1,450
Property Management
12%
$1,298
CapEx
4%
$433
Vacancy
3%
$324
Maintenance
4%
$433
Other
11%
$1,190