Condominium68d on market
A
Investment Rating
CF: B+Ret: A+
5809 S WATERBURY DR DR #D
Salt Lake City, UT 84121
$289,000
Highlights
Year 1
Pays for Itself
$73k
Cash to Close
$17k
Cash Flow Yr 10
$320k
Equity Yr 10
$120k
Tax Savings (10yr)
Performance Metrics
9.4%
Gross Yield
7.5%
Cap Rate
3.8%
Cash on Cash
23.6%
5-Year IRR
22.3%
10-Year IRR
Projections
Cash Flow
Equity
Cash Flow Details
Gross Revenue (Rent)
Net Operating Income
$1,714
Take-Home (before reserves)
$444
True Cash Flow
$228
Deal Summary
Offer Price
$254/sqft
$
Rocco Value
$274,550
0.2% above market · 65 comps (high)
Down Payment
$68,750 (25.0%)
Closing Costs~2% of loan amount
$
Renovation Cost
$
Other Expenses (monthly)
$
| Year | Home Value | Loan Bal | Equity | Cash Flow | Cumulative | IRR |
|---|---|---|---|---|---|---|
| 1 | $292k | $204k | $88k | $5k | $5k | 3.9% |
| 5 | $369k | $193k | $176k | $10k | $37k | 23.6% |
| 10 | $494k | $174k | $320k | $17k | $106k | 22.3% |
| 15 | $662k | $148k | $514k | $25k | $214k | 20.9% |
| 20 | $887k | $113k | $774k | $36k | $371k | 19.9% |
| 25 | $1M | $65k | $1M | $50k | $590k | 19.2% |
| 30 | $2M | $0 | $2M | $67k | $888k | 18.8% |
Loading neighborhood data...
Adjusted assumptions:
Offer: $289,000 → $275,000
IMPORTANT DISCLAIMER: Any calculations or estimates provided regarding potential return on investment in real estate are not guaranteed, and are subject to change based on various factors, such as fluctuations in the market, property value growth in the region, changes in rental income, taxes, maintenance costs, potential renovations, regulatory changes, shifts in supply and demand, and other variables. Past performance does not guarantee future results.