Unlock all features! Tap here to upgrade
10082 Des Moines Memorial Drive S, Seattle, WA 98168
3 beds • 2 baths • 1960 sqft
$632,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.55% first-year return on $133k initial cash invested.
-10.55%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$3,658
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,658 income − $4,826 expenses = $1,168 out of pocket
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$126k
Closing costs
1%
$6,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,658
Total Expenses
$4,826
Mortgage P&I
87%
$3,174
Property Taxes
13%
$474
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0