Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.83% first-year return on $191k initial cash invested.
-20.83%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$2,800
Rent
-$3,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$6,123
Mortgage P&I
159%
$4,461
Property Taxes
20%
$568
Home Insurance
12%
$324
HOA
2%
$42
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1332 Loves Ct, Wenatchee, WA 98801 | $2,875 | 3 | 3 | 2400 | 2.6 mi |
8 Harrison St, Wenatchee, WA 98801 | $2,895 | 3 | 3 | 2656 | 1.6 mi |
1722 Castlerock Ave, Wenatchee, WA 98801 | $3,595 | 3 | 2.5 | 2320 | 1.2 mi |
1903 Fifth St, Wenatchee, WA 98801 | $2,795 | 3 | 2 | 2610 | 0.5 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