Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.68% first-year return on $394k initial cash invested.
-25.68%
Cash On Cash
0.63%
Cap Rate
0.11
DSCR
$3,290
Rent
-$8,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$375k
Closing costs
1%
$18,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$11,715
Mortgage P&I
281%
$9,248
Property Taxes
27%
$874
Home Insurance
20%
$656
HOA
3%
$83
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13000 Ne 91st Cir, Vancouver, WA 98682 | $2,499 | 4 | 2 | 1.6 mi | |
10811 Ne 96th Ct, Vancouver, WA 98662 | $2,995 | 4 | 3 | 2460 | 0.3 mi |
11101 Ne 117th Ave, Vancouver, WA 98662 | $2,995 | 4 | 3 | 2500 | 0.8 mi |
12513 Ne 102nd Way, Vancouver, WA 98682 | $3,495 | 4 | 2.5 | 2900 | 1.2 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