Unlock all features! Tap here to upgrade
16931 Cedar Grove Rd. SE, Maple Valley, WA 98038
3 beds • 3 baths • 2770 sqft
$1,595,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.76% first-year return on $353k initial cash invested.
-18.76%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$6,278
Rent
-$5,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,278 income − $11,796 expenses = $5,518 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,278
Total Expenses
$11,796
Mortgage P&I
127%
$7,946
Property Taxes
18%
$1,108
Home Insurance
9%
$558
HOA
1%
$50
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$691