Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.6% first-year return on $86,457 initial cash invested.
-11.6%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$2,260
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,457
Downpayment
20%
$82,340
Closing costs
1%
$4,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,096
Mortgage P&I
90%
$2,027
Property Taxes
15%
$346
Home Insurance
6%
$135
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5423 S Sheridan Ave, Tacoma, WA 98408 | $2,200 | 3 | 2 | 1136 | 0.9 mi |
3522 S Sheridan Ave, Tacoma, WA 98418 | $2,600 | 3 | 2 | 1152 | 0.7 mi |
3311 S Sheridan Ave, Tacoma, WA 98418 | $1,100 | 3 | 2 | 1168 | 0.9 mi |
4325-4331 S Warner St, Tacoma, WA 98409 | $2,195 | 3 | 2 | 1200 | 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