Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.34% first-year return on $176k initial cash invested.
-18.34%
Cash On Cash
2.24%
Cap Rate
0.38
DSCR
$3,570
Rent
-$2,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$6,260
Mortgage P&I
114%
$4,076
Property Taxes
14%
$500
Home Insurance
8%
$293
HOA
13%
$464
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1313 Brooklyn Walk NE, Issaquah, WA 98029 | $3,495 | 3 | 2.5 | 1467 | 1.4 mi |
24212 Se 43rd Pl, Issaquah, WA 98029 | $3,600 | 3 | 2.5 | 1470 | 1.4 mi |
1900 17th Ave NE, Issaquah, WA 98029 | $3,150 | 3 | 2 | 1410 | 0.5 mi |
1400 Huckleberry Ln, Unit 1606, Issaquah, WA 98029 | $3,300 | 3 | 2.5 | 1610 | 0.8 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