Unlock all features! Tap here to upgrade
19502 Mountain Meadows Lane SW, Rochester, WA 98579
3 beds • 3 baths • 1958 sqft
$646,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $154k initial cash invested.
-9.01%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$4,158
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $5,313 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,464
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,158
Total Expenses
$5,313
Mortgage P&I
78%
$3,226
Property Taxes
11%
$446
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457