Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $145k initial cash invested.
-12.92%
Cash On Cash
3.21%
Cap Rate
0.57
DSCR
$3,240
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,240
Total Expenses
$4,798
Mortgage P&I
100%
$3,241
Property Taxes
15%
$470
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13217 1st Ave S, Burien, WA 98168 | $2,950 | 4 | 2 | 1650 | 0.2 mi |
13223 4th Ave SW, Seattle, WA 98146 | $3,295 | 4 | 2 | 1480 | 0.4 mi |
13223 4th Ave SW, Burien, WA 98146 | $3,600 | 4 | 2 | 1480 | 0.4 mi |
13412 Occidental Ave S, Burien, WA 98168 | $3,400 | 4 | 2 | 1890 | 0.1 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