Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $286k initial cash invested.
-22.37%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,790
Rent
-$5,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$273k
Closing costs
1%
$13,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,790
Total Expenses
$9,126
Mortgage P&I
178%
$6,744
Property Taxes
23%
$889
Home Insurance
13%
$507
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2104 Sahalee Dr E, Sammamish, WA 98074 | $3,495 | 3 | 3 | 2010 | 2.4 mi |
4119 239th Pl SE, Issaquah, WA 98029 | $3,800 | 3 | 2.5 | 2170 | 2.1 mi |
23115 Ne 8th St, Unit 2, Sammamish, WA 98074 | $3,495 | 3 | 2.5 | 2064 | 1.8 mi |
719 239th Ln SE, Sammamish, WA 98074 | $4,300 | 3 | 2.5 | 2330 | 1.5 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