Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.66% first-year return on $1080k initial cash invested.
-27.66%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$5,410
Rent
-$24,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5142k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$1080k
Downpayment
20%
$1028k
Closing costs
1%
$51,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,410
Total Expenses
$30,300
Mortgage P&I
460%
$24,874
Property Taxes
38%
$2,070
Home Insurance
36%
$1,925
HOA
0%
$25
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$325
Maintenance
5%
$270
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14051 Ne 167th St, Woodinville, WA 98072 | $6,300 | 4 | 5 | 5000 | 1.5 mi |
11864 174th Pl NE, Redmond, WA 98052 | $5,500 | 4 | 4 | 4400 | 2.2 mi |
17234 Ne 126th Pl, Redmond, WA 98052 | $6,570 | 5 | 5 | 5400 | 1.6 mi |
18602 Ne 137th St, Woodinville, WA 98072 | $5,000 | 4 | 2.5 | 4250 | 1.7 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