Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.61% first-year return on $86,793 initial cash invested.
-8.61%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$2,220
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,793
Downpayment
20%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,843
Mortgage P&I
93%
$2,068
Property Taxes
2%
$48
Home Insurance
7%
$150
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1714 W 30th Ave, Kennewick, WA 99337 | $2,650 | 3 | 2 | 1442 | 0.6 mi |
2907 S Waverly St, Kennewick, WA 99337 | $2,650 | 3 | 2 | 1474 | 0.7 mi |
1709 W 30th Ave, Kennewick, WA 99337 | $2,195 | 3 | 2 | 1370 | 0.6 mi |
2129 W 23rd Ave, Kennewick, WA 99337 | $2,100 | 3 | 2 | 1390 | 1 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