Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.71% first-year return on $383k initial cash invested.
-23.71%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$4,130
Rent
-$7,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $11,691 expenses = $7,561 out of pocket
Investment Breakdown
|
Purchase Price
$1822k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$364k
Closing costs
1%
$18,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,130
Total Expenses
$11,691
Mortgage P&I
228%
$9,418
Property Taxes
29%
$1,198
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16615 Ne 87th St, Redmond, WA 98052 | $4,450 | 5 | 3 | 2520 | 0.3 mi |
10316 176th Ave NE, Redmond, WA 98052 | $4,749 | 5 | 2.5 | 2370 | 0.8 mi |
17448 Ne 98th Way, Redmond, WA 98052 | $4,795 | 5 | 3.5 | 3750 | 0.5 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