Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $204k initial cash invested.
-17.17%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$3,580
Rent
-$2,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$194k
Closing costs
1%
$9,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,580
Total Expenses
$6,493
Mortgage P&I
130%
$4,648
Property Taxes
16%
$558
Home Insurance
10%
$350
HOA
0%
$6
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17229 12th Pl W, Lynnwood, WA 98037 | $3,800 | 4 | 2.5 | 2392 | 0.3 mi |
18311 17th Ave W, Lynnwood, WA 98037 | $4,495 | 4 | 2.5 | 2410 | 0.5 mi |
2114 176th Pl SW, Lynnwood, WA 98037 | $3,600 | 4 | 3.5 | 2315 | 0.3 mi |
821 180th St SW, Lynnwood, WA 98037 | $3,200 | 4 | 3 | 2108 | 0.6 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