Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $106k initial cash invested.
-9.79%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$3,010
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,010
Total Expenses
$3,878
Mortgage P&I
85%
$2,565
Property Taxes
10%
$293
Home Insurance
8%
$238
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$181
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2422 Highland View Dr, East Wenatchee, WA 98802 | $2,995 | 4 | 2 | 2478 | 1.2 mi |
1207 8th St NE, East Wenatchee, WA 98802 | $3,600 | 4 | 2.5 | 3000 | 1.1 mi |
1560 10th St NE, East Wenatchee, WA 98802 | $2,995 | 4 | 2 | 2240 | 1.1 mi |
24 Harrison St, Wenatchee, WA 98801 | $2,495 | 4 | 2 | 2365 | 2.1 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