Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.57% first-year return on $261k initial cash invested.
-18.57%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$6,200
Rent
-$4,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1245k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,200
Total Expenses
$10,246
Mortgage P&I
95%
$5,877
Property Taxes
12%
$736
Home Insurance
7%
$455
HOA
25%
$1,566
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2015 2nd Ave, Unit 2401, Seattle, WA 98121 | $5,829 | 2 | 2 | 1434 | 0.2 mi |
2716 Elliott Ave, Apt 802, Seattle, WA 98121 | $4,650 | 2 | 2 | 1495 | 0.5 mi |
583 Battery St, Unit 2707N, Seattle, WA 98121 | $6,050 | 2 | 2 | 1526 | 0.5 mi |
2021 1st Ave, Apt C10, Seattle, WA 98121 | $5,000 | 2 | 2 | 1581 | 0.1 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