Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.02% first-year return on $226k initial cash invested.
-21.02%
Cash On Cash
1.53%
Cap Rate
0.27
DSCR
$3,430
Rent
-$3,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,430
Total Expenses
$7,385
Mortgage P&I
150%
$5,154
Property Taxes
23%
$788
Home Insurance
11%
$376
HOA
5%
$174
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8131 Veterans Dr SW, Lakewood, WA 98498 | $2,495 | 4 | 2 | 2944 | 0.7 mi |
10914 93rd Ave SW, Lakewood, WA 98498 | $3,900 | 4 | 2.5 | 2600 | 0.9 mi |
12 Lake Louise Dr SW, Lakewood, WA 98498 | $3,900 | 4 | 3 | 2358 | 1.4 mi |
10908 Glenwood Dr SW, Lakewood, WA 98498 | $3,300 | 4 | 2 | 2692 | 0.4 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