Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.91% first-year return on $189k initial cash invested.
-14.91%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$4,060
Rent
-$2,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,060
Total Expenses
$6,405
Mortgage P&I
106%
$4,310
Property Taxes
18%
$724
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13250 235th Pl SE, Issaquah, WA 98027 | $3,795 | 4 | 3 | 2080 | 0.3 mi |
516 Lingering Pine Dr NW, Issaquah, WA 98027 | $3,650 | 4 | 3 | 2440 | 4.1 mi |
13128 166th Ave SE, Renton, WA 98059 | $4,500 | 4 | 3 | 2480 | 4 mi |
810 Highwood Dr SW, Issaquah, WA 98027 | $3,345 | 4 | 2.5 | 2080 | 2.8 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