Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $102k initial cash invested.
-12.53%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$2,400
Rent
-$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,600
Closing costs
1%
$4,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$3,470
Mortgage P&I
99%
$2,387
Property Taxes
12%
$288
Home Insurance
7%
$171
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
632 Craig Ave, Wenatchee, WA 98801 | $2,950 | 3 | 2 | 1778 | 0.7 mi |
808 Lambert St, Wenatchee, WA 98801 | $2,295 | 3 | 2.5 | 1623 | 0.7 mi |
741 Saddlerock Dr, Wenatchee, WA 98801 | $2,450 | 3 | 2 | 1988 | 0.6 mi |
938 Washington St, Wenatchee, WA 98801 | $2,095 | 3 | 2 | 1438 | 1.2 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