Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.82% first-year return on $368k initial cash invested.
-23.82%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$3,770
Rent
-$7,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,770
Total Expenses
$11,064
Mortgage P&I
230%
$8,658
Property Taxes
22%
$815
Home Insurance
16%
$612
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12115 Se 9th Pl, Bellevue, WA 98005 | $3,899 | 3 | 2.5 | 1940 | 1 mi |
11004 Se 26th St, Bellevue, WA 98004 | $5,000 | 3 | 2.5 | 2040 | 0.9 mi |
2230 137th Pl SE, Bellevue, WA 98005 | $3,200 | 3 | 3 | 2290 | 0.9 mi |
2680 139th Ave SE, Apt 97, Bellevue, WA 98005 | $3,795 | 3 | 2.5 | 1767 | 1 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