Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $128k initial cash invested.
-18.92%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$3,050
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$5,071
Mortgage P&I
96%
$2,927
Property Taxes
13%
$387
Home Insurance
7%
$217
HOA
25%
$748
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4720 160th Pl SW, Lynnwood, WA 98087 | $3,250 | 3 | 3 | 1778 | 0.6 mi |
5118 164th St SW, Edmonds, WA 98026 | $3,200 | 3 | 3 | 1615 | 0.6 mi |
5426 175th St SW, Lynnwood, WA 98037 | $3,300 | 3 | 2.5 | 1714 | 0.9 mi |
15613 Admiralty Way, Apt A4, Lynnwood, WA 98087 | $3,295 | 3 | 2.5 | 1807 | 1 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