Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $57,750 initial cash invested.
-16.48%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$2,030
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,823 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,823
Mortgage P&I
69%
$1,393
Property Taxes
12%
$247
Home Insurance
5%
$96
HOA
27%
$558
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1000 Union St, Apt 110, Seattle, WA 98101 | $1,895 | 1 | 1 | 518 | 0 mi |
1105 Spring St, Apt 1309, Seattle, WA 98104 | $2,000 | 1 | 1 | 540 | 0.2 mi |
1000 Union St, Apt 311, Seattle, WA 98101 | $1,650 | 1 | 1 | 500 | 0 mi |
1105 Spring St, Apt 701, Seattle, WA 98104 | $1,600 | 1 | 1 | 560 | 0.2 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