Unlock all features! Tap here to upgrade
2209 NW 59th Street, Seattle, WA 98107
9 beds • 6 baths • 4286 sqft • 6 units
$1,800,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -0.07% first-year return on $378k initial cash invested.
-0.07%
Cash On Cash
6.57%
Cap Rate
1.07
DSCR
$14,040
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$14,040 income − $14,061 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$14,040
Total Expenses
$14,061
Mortgage P&I
65%
$9,171
Property Taxes
4%
$610
Home Insurance
4%
$630
HOA
0%
$0
Property Management
10%
$1,404
CapEx
5%
$702
Vacancy
6%
$842
Maintenance
5%
$702
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1726 Nw 63rd St, Unit 1728, Seattle, WA 98107 | $1,800 | 2 | 1 | 825 | 0.3 mi |
2201 Nw 64th St, Unit D, Seattle, WA 98107 | $3,100 | 2 | 1 | 840 | 0.3 mi |
2430 Nw 59th St, Seattle, WA 98107 | $2,550 | 2 | 1 | 1000 | 0.2 mi |
2201 Nw 64th St, Unit C, Seattle, WA 98107 | $3,250 | 2 | 1 | 1200 | 0.3 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