Unlock all features! Tap here to upgrade
20925 SE Renton-Maple Valley Road, Maple Valley, WA 98038
3 beds • 2 baths • 2450 sqft
$1,109,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.45% first-year return on $233k initial cash invested.
-22.45%
Cash On Cash
1.7%
Cap Rate
0.27
DSCR
$3,357
Rent
-$4,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $7,718 expenses = $4,361 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,357
Total Expenses
$7,718
Mortgage P&I
172%
$5,769
Property Taxes
20%
$668
Home Insurance
12%
$408
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0