Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $221k initial cash invested.
-17.41%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$3,760
Rent
-$3,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,760
Total Expenses
$6,960
Mortgage P&I
134%
$5,035
Property Taxes
15%
$579
Home Insurance
10%
$368
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15508 127th Pl NE, Woodinville, WA 98072 | $3,200 | 4 | 2 | 1800 | 0.2 mi |
15210 110th Pl NE, Bothell, WA 98011 | $3,395 | 4 | 2 | 1700 | 0.9 mi |
12062 Ne 137th Ct, Kirkland, WA 98034 | $3,800 | 4 | 2 | 1419 | 1.2 mi |
13711 117th Ave NE, Kirkland, WA 98034 | $6,000 | 4 | 2 | 1680 | 1.3 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