Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.99% first-year return on $104k initial cash invested.
-11.99%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$2,710
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,140
Closing costs
1%
$4,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$3,750
Mortgage P&I
91%
$2,458
Property Taxes
15%
$411
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1610 10th Ave NW, Puyallup, WA 98371 | $2,700 | 3 | 2 | 1446 | 0.3 mi |
1504 8th Avenue Ct SE, Puyallup, WA 98372 | $2,869 | 3 | 2 | 1364 | 2.2 mi |
356 7th St SE, Puyallup, WA 98372 | $2,900 | 3 | 2 | 1248 | 1.6 mi |
617 5th St SW, Puayllaup, WA 98371 | $2,795 | 3 | 2 | 1200 | 1.1 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