Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.05% first-year return on $25,200 initial cash invested.
8.05%
Cash On Cash
8.32%
Cap Rate
1.38
DSCR
$1,240
Rent
$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,071
Mortgage P&I
48%
$601
Property Taxes
9%
$106
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
929.5 W 6th St, Port Angeles, WA 98363 | $1,200 | 1 | 1 | 480 | 0.7 mi |
1136 Craig Ave, Port Angeles, WA 98362 | $1,300 | 1 | 1 | 450 | 1.7 mi |
127 E 14th St, Unit 1, Port Angeles, WA 98362 | $1,100 | 1 | 1 | 0.5 mi | |
186 Granite Rd, Unit 9, Port Angeles, WA 98363 | $1,475 | 1 | 1 | 400 | 4.4 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