Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $48,258 initial cash invested.
-15.94%
Cash On Cash
3.44%
Cap Rate
0.54
DSCR
$1,630
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $2,271 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,271
Mortgage P&I
75%
$1,217
Property Taxes
12%
$199
Home Insurance
5%
$80
HOA
21%
$350
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11002 Se Petrovitsky Rd, Unit A201, Renton, WA 98055 | $1,350 | 1 | 1 | 692 | 1.1 mi |
517 Burnett Ave S, Apt 1, Renton, WA 98057 | $1,400 | 1 | 1 | 660 | 1 mi |
N 2nd St, Unit 1014, Renton, WA 98057 | $1,600 | 1 | 1 | 719 | 1.6 mi |
609 Shattuck Ave S, Apt 7, Renton, WA 98057 | $1,500 | 1 | 1 | 650 | 1.1 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