Unlock all features! Tap here to upgrade
9517 N Faust Station Dr, Eagle Mountain, UT 84005
3 beds • 3 baths • 4248 sqft
$909,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.31% first-year return on $191k initial cash invested.
-20.31%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,643
Rent
-$3,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $5,875 expenses = $3,232 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,643
Total Expenses
$5,875
Mortgage P&I
170%
$4,503
Property Taxes
14%
$359
Home Insurance
12%
$326
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0