Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.4% first-year return on $88,662 initial cash invested.
-8.4%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$2,640
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,662
Downpayment
20%
$84,440
Closing costs
1%
$4,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$3,261
Mortgage P&I
78%
$2,065
Property Taxes
12%
$317
Home Insurance
6%
$168
HOA
1%
$25
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
652 S Larch Ave, East Wenatchee, WA 98802 | $2,695 | 3 | 2 | 1680 | 0.8 mi |
1967 N Mineral Pl, East Wenatchee, WA 98802 | $2,695 | 3 | 2.5 | 1625 | 2.5 mi |
1763 Grant Rd, East Wenatchee, WA 98802 | $2,795 | 3 | 2.5 | 1500 | 1.6 mi |
1104 S New Oak Ln, East Wenatchee, WA 98802 | $2,400 | 3 | 2 | 1496 | 0.1 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