Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $125k initial cash invested.
-15.38%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$2,430
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,941
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$4,029
Mortgage P&I
119%
$2,890
Property Taxes
12%
$296
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1925 Lombard Ave Unit B, Everett, WA 98201 | $2,695 | 3 | 2 | 1005 | 1.2 mi |
2821 22nd St, Everett, WA 98201 | $2,295 | 3 | 1.5 | 1090 | 1.4 mi |
1531 Virginia Ave, Unit 2, Everett, WA 98201 | $2,500 | 3 | 2.5 | 997 | 0.8 mi |
1925 Lombard Ave Unit C, Everett, WA 98201 | $2,695 | 3 | 2.5 | 1005 | 1.2 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