Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.86% first-year return on $92,043 initial cash invested.
-20.86%
Cash On Cash
1.68%
Cap Rate
0.29
DSCR
$1,350
Rent
-$1,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,043
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$2,950
Mortgage P&I
159%
$2,147
Property Taxes
22%
$294
Home Insurance
12%
$157
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
301 N Dennis St, Ellensburg, WA 98926 | $1,150 | 1 | 1 | 590 | 2.8 mi |
404 E Windsor Ct, # 2, Ellensburg, WA 98926 | $1,940 | 1 | 1 | 637 | 4.4 mi |
402 E Windsor Ct, # 2, Ellensburg, WA 98926 | $1,700 | 1 | 1 | 637 | 4.4 mi |
406 E Windsor Ct, # 2, Ellensburg, WA 98926 | $1,650 | 1 | 1 | 637 | 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