Unlock all features! Tap here to upgrade
221 Upper Green Canyon Road, Ellensburg, WA 98926
3 beds • 3 baths • 1894 sqft
$609,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $146k initial cash invested.
-9.23%
Cash On Cash
3.77%
Cap Rate
0.66
DSCR
$3,568
Rent
-$1,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,092
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$4,691
Mortgage P&I
81%
$2,894
Property Taxes
10%
$367
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392