Unlock all features! Tap here to upgrade
13421 Des Moines Memorial Drive, Burien, WA 98168
4 beds • 3 baths • 1950 sqft
$779,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.34% first-year return on $164k initial cash invested.
-14.34%
Cash On Cash
2.83%
Cap Rate
0.51
DSCR
$3,350
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$5,307
Mortgage P&I
108%
$3,629
Property Taxes
16%
$533
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12249 23rd Ave S, Burien, WA 98168 | $4,000 | 4 | 3 | 1880 | 0.9 mi |
13421 Des Moines Memorial Dr S, Burien, WA 98168 | $3,370 | 4 | 2.5 | 1880 | 0 mi |
12032 27th Ct S, Seattle, WA 98168 | $3,745 | 4 | 3 | 2178 | 1.2 mi |
4006 S 126th St, Tukwila, WA 98168 | $3,500 | 4 | 2.5 | 2000 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality