Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $114k initial cash invested.
-13.25%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$2,870
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,870
Total Expenses
$4,134
Mortgage P&I
94%
$2,703
Property Taxes
16%
$470
Home Insurance
7%
$191
HOA
1%
$23
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17114 89th Avenue Ct E, Puyallup, WA 98375 | $3,265 | 4 | 3 | 2024 | 0.1 mi |
17316 87th Avenue Ct E, Puyallup, WA 98375 | $2,875 | 4 | 2.5 | 1884 | 0.1 mi |
18320 72nd Ave E, Puyallup, WA 98375 | $2,875 | 4 | 2.5 | 1764 | 1.2 mi |
8210 186th Street Ct E, Puyallup, WA 98375 | $2,645 | 4 | 2.5 | 1803 | 0.9 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