Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $235k initial cash invested.
-19.29%
Cash On Cash
1.91%
Cap Rate
0.33
DSCR
$3,850
Rent
-$3,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1120k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,203
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,850
Total Expenses
$7,631
Mortgage P&I
140%
$5,372
Property Taxes
21%
$823
Home Insurance
10%
$402
HOA
1%
$34
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16115 40th Ave SE, Bothell, WA 98012 | $3,550 | 4 | 3 | 2516 | 0.2 mi |
18108 30th Ave SE, Bothell, WA 98012 | $3,500 | 4 | 3 | 2690 | 1.2 mi |
3621 156th Pl SE, Bothell, WA 98012 | $3,995 | 4 | 3 | 2528 | 0.4 mi |
16217 40th Dr SE, Bothell, WA 98012 | $3,600 | 4 | 2.5 | 2619 | 0.2 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