Unlock all features! Tap here to upgrade
2289 Fancher Heights Boulevard, East Wenatchee, WA 98802
3 beds • 3 baths • 2439 sqft
$822,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $191k initial cash invested.
-12.39%
Cash On Cash
3.8%
Cap Rate
0.6
DSCR
$4,902
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $6,871 expenses = $1,969 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$164k
Closing costs
1%
$8,221
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$6,871
Mortgage P&I
89%
$4,379
Property Taxes
10%
$506
Home Insurance
6%
$295
HOA
1%
$25
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539