Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $335k initial cash invested.
-20.88%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$4,600
Rent
-$5,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1597k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$335k
Downpayment
20%
$319k
Closing costs
1%
$15,969
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,600
Total Expenses
$10,434
Mortgage P&I
168%
$7,725
Property Taxes
20%
$931
Home Insurance
13%
$582
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2310 220th Pl NE, Sammamish, WA 98074 | $4,400 | 4 | 3 | 2605 | 2.2 mi |
20637 Ne 34th Pl, Sammamish, WA 98074 | $4,100 | 4 | 3 | 2400 | 1.5 mi |
1620 187th Ave NE, Bellevue, WA 98008 | $4,200 | 4 | 3 | 2230 | 0.6 mi |
19212 Ne 67th Way, Redmond, WA 98052 | $4,550 | 4 | 3 | 2730 | 2.3 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