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 Mid-Term investment with a projected -11.42% first-year return on $165k initial cash invested.
-11.42%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$3,963
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,963 income − $5,536 expenses = $1,573 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,012
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,963
Total Expenses
$5,536
Mortgage P&I
88%
$3,486
Property Taxes
11%
$449
Home Insurance
6%
$252
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436