Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $83,748 initial cash invested.
-12.51%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$2,470
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,748
Downpayment
20%
$79,760
Closing costs
1%
$3,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$3,343
Mortgage P&I
81%
$2,000
Property Taxes
10%
$242
Home Insurance
6%
$140
HOA
13%
$318
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10004 Ne 134th Ave, Vancouver, WA 98682 | $2,515 | 3 | 2.5 | 1498 | 0 mi |
10440 Ne 120th Ave, Vancouver, WA 98662 | $2,599 | 3 | 2.5 | 1499 | 0.7 mi |
8509 Ne 134th Pl, Vancouver, WA 98682 | $2,795 | 3 | 2.5 | 1571 | 0.7 mi |
13764 Ne 67th Way, Vancouver, WA 98682 | $2,295 | 3 | 2.5 | 1502 | 1.7 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