Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $247k initial cash invested.
-18.86%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$4,180
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,180
Total Expenses
$8,059
Mortgage P&I
137%
$5,715
Property Taxes
20%
$846
Home Insurance
10%
$411
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3820 166th Ave SE, Bellevue, WA 98008 | $3,300 | 4 | 3 | 1870 | 2 mi |
1620 187th Ave NE, Bellevue, WA 98008 | $4,200 | 4 | 3 | 2230 | 2.3 mi |
242 W Lake Sammamish Pkwy SE, Bellevue, WA 98008 | $6,500 | 4 | 2.5 | 2100 | 1.8 mi |
16640 Se 17th St, Bellevue, WA 98008 | $3,900 | 4 | 2.5 | 2140 | 1.7 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