Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.41% first-year return on $184k initial cash invested.
5.41%
Cash On Cash
7.67%
Cap Rate
1.29
DSCR
$8,400
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,400 income − $7,572 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,400
Total Expenses
$7,572
Mortgage P&I
52%
$4,342
Property Taxes
9%
$731
Home Insurance
4%
$315
HOA
0%
$0
Property Management
10%
$840
CapEx
5%
$420
Vacancy
6%
$504
Maintenance
5%
$420
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1501 Sturgus Ave S Unit A, Seattle, WA 98144 | $1,995 | 2 | 1 | 530 | 0.1 mi |
1318 1324 15th Ave S, Seattle, WA 98144 | $1,650 | 2 | 1 | 630 | 0 mi |
1811 S Charles St, Unit B, Seattle, WA 98144 | $2,100 | 2 | 1 | 621 | 0.3 mi |
1609 S Weller St, Seattle, WA 98144 | $1,925 | 2 | 1 | 629 | 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