Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $248k initial cash invested.
-20.4%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$3,730
Rent
-$4,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1181k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$248k
Downpayment
20%
$236k
Closing costs
1%
$11,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,730
Total Expenses
$7,945
Mortgage P&I
152%
$5,668
Property Taxes
24%
$879
Home Insurance
12%
$429
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12933 Ne 128th Pl, Kirkland, WA 98034 | $3,495 | 3 | 3 | 1790 | 1.1 mi |
12203 Ne 103rd Ln, Unit C4, Kirkland, WA 98033 | $3,500 | 3 | 2.5 | 1746 | 0.6 mi |
13014 Ne 101st Pl, Kirkland, WA 98033 | $3,850 | 3 | 2.5 | 1735 | 0.6 mi |
9910 129th Pl NE, Kirkland, WA 98033 | $4,500 | 3 | 2.5 | 1800 | 0.8 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