Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.73% first-year return on $304k initial cash invested.
-24.73%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$3,570
Rent
-$6,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$289k
Closing costs
1%
$14,474
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$9,833
Mortgage P&I
201%
$7,161
Property Taxes
30%
$1,053
Home Insurance
15%
$525
HOA
5%
$167
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10 Green Hill Rd, Bellingham, WA 98229 | $4,150 | 4 | 3 | 2351 | 0.5 mi |
12 Summer Bell Ln, Bellingham, WA 98229 | $2,900 | 4 | 3 | 2500 | 1.1 mi |
16 Plum Ln, Bellingham, WA 98229 | $3,450 | 4 | 2.5 | 2500 | 0.6 mi |
8 Clematis Ln, Bellingham, WA 98229 | $3,400 | 4 | 3 | 2244 | 1.4 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