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 Mid-Term investment with a projected -16.82% first-year return on $251k initial cash invested.
-16.82%
Cash On Cash
2.65%
Cap Rate
0.42
DSCR
$5,036
Rent
-$3,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $8,556 expenses = $3,520 out of pocket
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$222k
Closing costs
1%
$11,099
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$8,556
Mortgage P&I
115%
$5,769
Property Taxes
13%
$668
Home Insurance
8%
$408
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554