Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $91,476 initial cash invested.
-10.59%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$2,580
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,476
Downpayment
20%
$87,120
Closing costs
1%
$4,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$3,387
Mortgage P&I
83%
$2,134
Property Taxes
10%
$255
Home Insurance
6%
$152
HOA
7%
$175
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17141 Longmire Rd SE, Yelm, WA 98597 | $3,000 | 3 | 3 | 1886 | 1.4 mi |
22311 Bluewater Dr SE, Yelm, WA 98597 | $2,395 | 3 | 2.5 | 1722 | 0.7 mi |
18416 Se Rampart Dr, Yelm, WA 98597 | $2,299 | 3 | 2.5 | 1684 | 0.9 mi |
17904 Rising Ct SE, Yelm, WA 98597 | $2,600 | 3 | 2.5 | 1647 | 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