Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $148k initial cash invested.
-16.32%
Cash On Cash
2.57%
Cap Rate
0.45
DSCR
$2,850
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,070
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$4,869
Mortgage P&I
119%
$3,390
Property Taxes
16%
$459
Home Insurance
9%
$250
HOA
1%
$30
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2249 Sw Siskin Cir, Port Orchard, WA 98367 | $3,200 | 3 | 3 | 2328 | 1.9 mi |
4285 Andasio Loop SE, Port Orchard, WA 98366 | $2,900 | 3 | 2.5 | 2180 | 2 mi |
4294 Andasio Loop SE, Port Orchard, WA 98366 | $2,600 | 3 | 2.5 | 2180 | 2 mi |
6750 Skipper Ln SE, Port Orchard, WA 98367 | $2,500 | 3 | 2.5 | 2200 | 2.5 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