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 Long-Term investment with a projected -16.35% first-year return on $136k initial cash invested.
-16.35%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$2,772
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $4,621 expenses = $1,849 out of pocket
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,772
Total Expenses
$4,621
Mortgage P&I
116%
$3,226
Property Taxes
16%
$446
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0