Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.55% first-year return on $144k initial cash invested.
-16.55%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$2,820
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,820
Total Expenses
$4,803
Mortgage P&I
118%
$3,330
Property Taxes
18%
$497
Home Insurance
9%
$243
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3116 12th St, Everett, WA 98201 | $3,000 | 4 | 2.5 | 1752 | 0.6 mi |
2314 Maple St, Everett, WA 98201 | $2,495 | 4 | 2.5 | 1666 | 0.4 mi |
2911 Nassau St, Everett, WA 98201 | $2,500 | 4 | 2 | 1436 | 1.5 mi |
1631 Oakes Ave, Everett, WA 98201 | $3,000 | 3 | 2 | 1850 | 0.8 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