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 Mid-Term investment with a projected -14.77% first-year return on $209k initial cash invested.
-14.77%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,964
Rent
-$2,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $6,537 expenses = $2,573 out of pocket
Investment Breakdown
|
Purchase Price
$910k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,095
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,964
Total Expenses
$6,537
Mortgage P&I
114%
$4,503
Property Taxes
9%
$359
Home Insurance
8%
$326
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436