Unlock all features! Tap here to upgrade
2302 Canyon Hills Drive, East Wenatchee, WA 98802
3 beds • 2 baths • 1851 sqft
$573,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -10.52% first-year return on $138k initial cash invested.
-10.52%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$4,373
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,730
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,373
Total Expenses
$5,586
Mortgage P&I
66%
$2,900
Property Taxes
9%
$376
Home Insurance
5%
$203
HOA
0%
$8
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Mountainview | Patio | Garage Parking | W/D | $3,693 | $213 | 3 | 2 | 0.2 mi |
Sweet Home | $3,433 | $198 | 3 | 2 | 1.13 mi |
Comfy 3-bed bungalow in East Wenatchee, where nearby adventures await. | $4,005 | $231 | 3 | 2 | 1.28 mi |
Browns Blooms & Rooms ~ come in and stay awhile! | $2,895 | $167 | 3 | 2 | 1.54 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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