Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $121k initial cash invested.
-6.09%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$3,350
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$3,963
Mortgage P&I
84%
$2,812
Property Taxes
2%
$78
Home Insurance
6%
$201
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11224 Se 235th Pl, Kent, WA 98031 | $3,200 | 4 | 3 | 1540 | 1.4 mi |
11602 Se 210th Pl, Kent, WA 98031 | $4,190 | 4 | 3 | 1950 | 0.6 mi |
19352 114th Pl SE, Kent, WA 98031 | $3,300 | 4 | 3 | 1910 | 1.5 mi |
19313 114th Pl SE, Kent, WA 98031 | $3,280 | 4 | 2.5 | 1714 | 1.5 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