Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.77% first-year return on $291k initial cash invested.
-25.77%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$3,150
Rent
-$6,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $9,399 expenses = $6,249 out of pocket
Investment Breakdown
|
Purchase Price
$1386k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$277k
Closing costs
1%
$13,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$9,399
Mortgage P&I
221%
$6,961
Property Taxes
36%
$1,128
Home Insurance
16%
$490
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16302 9th Ave E, Spanaway, WA 98387 | $3,075 | 4 | 3 | 3030 | 1.5 mi |
16217 8th Ave E, Spanaway, WA 98387 | $3,349 | 4 | 3 | 2858 | 1.5 mi |
2105 184th Street Ct E, Spanaway, WA 98387 | $3,100 | 4 | 2.5 | 2921 | 2.5 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