Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.37% first-year return on $172k initial cash invested.
-19.37%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$3,140
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$163k
Closing costs
1%
$8,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$5,911
Mortgage P&I
125%
$3,919
Property Taxes
18%
$570
Home Insurance
9%
$296
HOA
10%
$310
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15235 Ne 81st Way, Unit 102, Redmond, WA 98052 | $2,650 | 2 | 2 | 1292 | 0 mi |
7331 151st Ave Ne Unit B, Redmond, WA 98052 | $2,600 | 2 | 2 | 1220 | 0.3 mi |
7910 140th Pl NE, Redmond, WA 98052 | $3,095 | 2 | 1.5 | 1260 | 0.6 mi |
15291 Ne 82nd St, Redmond, WA 98052 | $3,050 | 2 | 2 | 899 | 0.1 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