Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $137k initial cash invested.
-12.57%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$3,370
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$4,800
Mortgage P&I
94%
$3,151
Property Taxes
16%
$546
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13712 Se 170th St, Renton, WA 98058 | $3,345 | 4 | 2 | 1930 | 1.5 mi |
19415 113th Pl SE, Kent, WA 98031 | $3,195 | 4 | 2 | 1750 | 1 mi |
17752 110th Pl SE, Renton, WA 98055 | $3,500 | 4 | 2 | 2030 | 1.5 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