Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.5% first-year return on $105k initial cash invested.
-12.5%
Cash On Cash
3.31%
Cap Rate
0.59
DSCR
$2,630
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,990
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$3,724
Mortgage P&I
89%
$2,339
Property Taxes
20%
$520
Home Insurance
7%
$175
HOA
0%
$5
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1721 S Cushman Ave, Tacoma, WA 98405 | $2,600 | 4 | 2 | 1600 | 0.5 mi |
2003 Mlk Jr Way, Tacoma, WA 98405 | $2,225 | 4 | 2 | 1466 | 0.6 mi |
2003 Martin Luther King Jr Way, Tacoma, WA 98405 | $2,300 | 4 | 1.5 | 1466 | 0.6 mi |
724 S Sheridan Ave, Tacoma, WA 98405 | $2,650 | 4 | 1.5 | 1232 | 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