Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.51% first-year return on $440k initial cash invested.
-22.51%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$5,080
Rent
-$8,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2093k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$440k
Downpayment
20%
$419k
Closing costs
1%
$20,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,080
Total Expenses
$13,325
Mortgage P&I
199%
$10,127
Property Taxes
23%
$1,144
Home Insurance
14%
$733
HOA
0%
$0
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11864 174th Pl NE, Redmond, WA 98052 | $5,500 | 4 | 4 | 4400 | 4.6 mi |
21310 73rd Dr SE, Woodinville, WA 98072 | $4,090 | 4 | 4 | 3686 | 5.1 mi |
18602 Ne 137th St, Woodinville, WA 98072 | $5,000 | 4 | 2.5 | 4250 | 3.3 mi |
9654 173rd Pl NE, Redmond, WA 98052 | $5,495 | 4 | 4 | 3400 | 5.8 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