Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $253k initial cash invested.
-18.08%
Cash On Cash
2.18%
Cap Rate
0.38
DSCR
$4,310
Rent
-$3,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,052
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,310
Total Expenses
$8,123
Mortgage P&I
134%
$5,784
Property Taxes
18%
$779
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11423 Ne 104th St, Kirkland, WA 98033 | $4,500 | 4 | 3 | 1840 | 0.9 mi |
11844 108th Ave NE, Kirkland, WA 98034 | $3,695 | 4 | 2.5 | 1950 | 0.1 mi |
11933 109th Ave NE, Kirkland, WA 98034 | $3,500 | 4 | 2.5 | 1700 | 0.2 mi |
12422 107th Pl NE, Kirkland, WA 98034 | $3,750 | 4 | 2.5 | 1940 | 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