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 Long-Term investment with a projected -15.15% first-year return on $120k initial cash invested.
-15.15%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$2,660
Rent
-$1,519
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
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$4,179
Mortgage P&I
109%
$2,900
Property Taxes
14%
$376
Home Insurance
8%
$203
HOA
0%
$8
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2495 Harvester Loop, East Wenatchee, WA 98802 | $2,395 | 3 | 2 | 1564 | 0.4 mi |
216 Ridgemont Dr, East Wenatchee, WA 98802 | $2,895 | 3 | 2 | 1980 | 2.9 mi |
438 S Mason Ave, East Wenatchee, WA 98802 | $3,000 | 3 | 2 | 1950 | 3.2 mi |
108 S Houston Ave, East Wenatchee, WA 98802 | $2,795 | 3 | 2.5 | 1896 | 2.7 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