Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.49% first-year return on $98,133 initial cash invested.
-21.49%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$1,340
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,133
Downpayment
20%
$93,460
Closing costs
1%
$4,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$3,097
Mortgage P&I
171%
$2,289
Property Taxes
21%
$275
Home Insurance
13%
$168
HOA
1%
$17
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
406 E Windsor Ct, # 2, Ellensburg, WA 98926 | $1,650 | 1 | 1 | 637 | 10.3 mi |
404 E Windsor Ct, # 2, Ellensburg, WA 98926 | $1,940 | 1 | 1 | 637 | 10.3 mi |
402 E Windsor Ct, # 2, Ellensburg, WA 98926 | $1,700 | 1 | 1 | 637 | 10.3 mi |
307 W 2nd Ave, Kittitas, WA 98934 | $1,300 | 1 | 1 | 444 | 7.9 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