Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.8% first-year return on $181k initial cash invested.
-20.8%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,890
Rent
-$3,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$6,032
Mortgage P&I
145%
$4,190
Property Taxes
27%
$790
Home Insurance
10%
$302
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15901 Maplewild Ave Sw Unit B, Burien, WA 98166 | $2,950 | 2 | 1.5 | 0.9 mi | |
2740 Sw 156th St, Burien, WA 98166 | $2,750 | 2 | 1 | 1500 | 1.1 mi |
1007 Sw 150th St, Burien, WA 98166 | $2,995 | 2 | 2.5 | 1970 | 1.9 mi |
16776 26th Ave SW, Burien, WA 98166 | $3,100 | 2 | 1.5 | 1180 | 0.6 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