Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.94% first-year return on $169k initial cash invested.
-16.94%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$3,170
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,064
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,170
Total Expenses
$5,560
Mortgage P&I
122%
$3,867
Property Taxes
17%
$549
Home Insurance
9%
$290
HOA
1%
$31
Property Management
10%
$317
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13107 13th Pl W, Everett, WA 98204 | $2,900 | 3 | 3 | 2100 | 1.4 mi |
13905 12th Pl W, Lynnwood, WA 98087 | $3,400 | 3 | 3 | 2175 | 1.5 mi |
13723 37th Ave W, Lynnwood, WA 98087 | $3,400 | 3 | 2.5 | 2066 | 0 mi |
3215 147th Pl SW, Lynnwood, WA 98087 | $3,100 | 3 | 2.5 | 2233 | 0.7 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