Unlock all features! Tap here to upgrade
14112 W Lake Kathleen Drive SE, Renton, WA 98059
3 beds • 3 baths • 2034 sqft
$1,416,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.51% first-year return on $297k initial cash invested.
-23.51%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,852
Rent
-$5,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,852
Total Expenses
$9,679
Mortgage P&I
182%
$7,015
Property Taxes
30%
$1,144
Home Insurance
13%
$518
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0