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 Mid-Term investment with a projected -18.5% first-year return on $315k initial cash invested.
-18.5%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$5,778
Rent
-$4,863
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
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,160
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$10,641
Mortgage P&I
121%
$7,015
Property Taxes
20%
$1,144
Home Insurance
9%
$518
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636