Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.03% first-year return on $158k initial cash invested.
-18.03%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$2,830
Rent
-$2,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$5,196
Mortgage P&I
130%
$3,670
Property Taxes
18%
$502
Home Insurance
9%
$262
HOA
1%
$25
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1722 Castlerock Ave, Wenatchee, WA 98801 | $3,595 | 3 | 2.5 | 2320 | 3.7 mi |
1332 Loves Ct, Wenatchee, WA 98801 | $2,875 | 3 | 3 | 2400 | 4.9 mi |
8 Harrison St, Wenatchee, WA 98801 | $2,895 | 3 | 3 | 2656 | 3.6 mi |
2540 N Astor Ave, East Wenatchee, WA 98802 | $3,250 | 3 | 3 | 2938 | 3.1 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