Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $215k initial cash invested.
-18.37%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,490
Rent
-$3,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$6,784
Mortgage P&I
141%
$4,913
Property Taxes
16%
$568
Home Insurance
11%
$368
HOA
1%
$29
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3524 158th Pl SW, # 32, Lynnwood, WA 98087 | $3,335 | 4 | 3 | 2302 | 1.5 mi |
14722 45th Pl W, Lynnwood, WA 98087 | $3,700 | 4 | 2.5 | 2320 | 1.4 mi |
6021 140th St SW, Edmonds, WA 98026 | $3,795 | 4 | 3 | 2574 | 1.6 mi |
4406 Shelby Rd, Lynnwood, WA 98087 | $3,450 | 4 | 2.5 | 2322 | 1.7 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