Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.34% first-year return on $92,064 initial cash invested.
-12.34%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$2,230
Rent
-$947
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
$92,064
Downpayment
20%
$87,680
Closing costs
1%
$4,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,230
Total Expenses
$3,177
Mortgage P&I
96%
$2,147
Property Taxes
13%
$295
Home Insurance
7%
$154
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
819 Oakcrest Dr SE, Lacey, WA 98503 | $2,295 | 3 | 1 | 1040 | 1.1 mi |
315 Choker St SE, Unit A, Lacey, WA 98503 | $2,095 | 3 | 1 | 1000 | 0.7 mi |
8806 Skokomish Way NE, Olympia, WA 98516 | $2,295 | 3 | 1 | 1092 | 1.6 mi |
7514 3rd Ave SE, Lacey, WA 98503 | $2,089 | 3 | 1.5 | 1050 | 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