Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $98,488 initial cash invested.
-11.89%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,600
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,488
Downpayment
20%
$93,798
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$3,576
Mortgage P&I
89%
$2,326
Property Taxes
16%
$410
Home Insurance
6%
$164
HOA
0%
$0
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
858 135th Street Ct S, Tacoma, WA 98444 | $2,400 | 3 | 2 | 1625 | 1.4 mi |
726 139th St E, Tacoma, WA 98445 | $2,000 | 3 | 2 | 1900 | 2.1 mi |
502 185th Street Ct E, Unit 1, Spanaway, WA 98387 | $2,990 | 3 | 2 | 1860 | 2.6 mi |
502 185th Street Ct E, Spanaway, WA 98387 | $2,990 | 3 | 2 | 1860 | 2.6 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