Unlock all features! Tap here to upgrade
100608 W Old Inland Empire Hwy, Prosser, WA 99350
3 beds • 2 baths • 3100 sqft
$701,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.19% first-year return on $147k initial cash invested.
-18.19%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$2,642
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,642 income − $4,874 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,642
Total Expenses
$4,874
Mortgage P&I
132%
$3,486
Property Taxes
17%
$449
Home Insurance
10%
$252
HOA
0%
$0
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0