Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.2% first-year return on $122k initial cash invested.
-20.2%
Cash On Cash
1.7%
Cap Rate
0.3
DSCR
$1,820
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$3,865
Mortgage P&I
152%
$2,774
Property Taxes
23%
$415
Home Insurance
11%
$203
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
574 Monte-elma Hwy, Montesano, WA 98503 | $1,895 | 3 | 2 | 3.4 mi | |
517 Broadway, Montesano, WA 98563 | $1,950 | 4 | 1 | 7.8 mi | |
106 Cedarwood Dr, Elma, WA 98541 | $1,750 | 3 | 1 | 1.6 mi | |
304 N Talbot St, Montesano, WA 98563 | $2,295 | 3 | 2 | 1672 | 6.9 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