Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.37% first-year return on $304k initial cash invested.
-23.37%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,560
Rent
-$5,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$290k
Closing costs
1%
$14,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,560
Total Expenses
$9,485
Mortgage P&I
201%
$7,169
Property Taxes
25%
$883
Home Insurance
14%
$507
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1610 Aberdeen Ave NE, Renton, WA 98056 | $3,700 | 3 | 2.5 | 2310 | 0.4 mi |
8047 S 117th St, Seattle, WA 98178 | $3,465 | 3 | 3 | 2150 | 1.9 mi |
Newport Ct NE, Renton, WA 98056 | $2,000 | 3 | 3 | 1932 | 1.3 mi |
8045 E Mercer Way, Mercer Island, WA 98040 | $4,550 | 3 | 3 | 2800 | 1.8 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