Unlock all features! Tap here to upgrade
1213 Ocean Shores Boulevard SW, Ocean Shores, WA 98569
7 beds • 2 baths • 1664 sqft
$780,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.75% first-year return on $164k initial cash invested.
-22.75%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$1,880
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,880
Total Expenses
$4,986
Mortgage P&I
207%
$3,888
Property Taxes
18%
$336
Home Insurance
15%
$273
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
306 Point Brown Ave NE, Ocean Shores, WA 98569 | $2,300 | 4 | 2 | 1500 | 3.6 mi |
782 Camden Ct SW, Ocean Shores, WA 98569 | $2,300 | 3 | 1.5 | 1346 | 1.4 mi |
528 Puffin Ave NE, Ocean Shores, WA 98569 | $1,500 | 2 | 2.5 | 1624 | 4.2 mi |
325 N Wynoochee Dr SW, Ocean Shores, WA 98569 | $2,400 | 2 | 2 | 1160 | 1.9 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