Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.51% first-year return on $317k initial cash invested.
-21.51%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$4,440
Rent
-$5,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1508k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$302k
Closing costs
1%
$15,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,440
Total Expenses
$10,116
Mortgage P&I
164%
$7,296
Property Taxes
23%
$1,037
Home Insurance
12%
$542
HOA
2%
$87
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1596 Ne Falls Dr, Issaquah, WA 98029 | $4,000 | 4 | 2.5 | 2050 | 0.1 mi |
1765 9th Ct NE, Issaquah, WA 98029 | $3,950 | 4 | 2.5 | 2130 | 0.4 mi |
24417 Se 46th St, Sammamish, WA 98029 | $3,750 | 4 | 2.5 | 2070 | 1.6 mi |
23821 Se 45th Ter, Issaquah, WA 98029 | $3,795 | 4 | 3.5 | 1980 | 1.6 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