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 Long-Term investment with a projected -23.52% first-year return on $335k initial cash invested.
-23.52%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$4,185
Rent
-$6,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,185 income − $10,749 expenses = $6,564 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,185
Total Expenses
$10,749
Mortgage P&I
190%
$7,946
Property Taxes
26%
$1,108
Home Insurance
13%
$558
HOA
1%
$50
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0