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 Long-Term investment with a projected -16.11% first-year return on $128k initial cash invested.
-16.11%
Cash On Cash
2.55%
Cap Rate
0.45
DSCR
$2,379
Rent
-$1,718
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
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,379
Total Expenses
$4,097
Mortgage P&I
122%
$2,894
Property Taxes
15%
$367
Home Insurance
9%
$217
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0