Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.85% first-year return on $314k initial cash invested.
-22.85%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,590
Rent
-$5,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$9,569
Mortgage P&I
214%
$7,688
Property Taxes
12%
$424
Home Insurance
15%
$523
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1381 E 1300 S, Salt Lake City, UT 84105 | $3,995 | 3 | 2.5 | 2526 | 0.6 mi |
1201 S 1000 E, Salt Lake City, UT 84105 | $2,600 | 3 | 3 | 2127 | 1 mi |
1341 E Kensington Ave, Salt Lake City, UT 84105 | $3,200 | 3 | 2 | 2600 | 0.9 mi |
918 S Greenwood Ter, Salt Lake City, UT 84105 | $2,750 | 4 | 3 | 2800 | 0.1 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