Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $246k initial cash invested.
-23.36%
Cash On Cash
1.03%
Cap Rate
0.18
DSCR
$3,510
Rent
-$4,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1173k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$235k
Closing costs
1%
$11,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,510
Total Expenses
$8,303
Mortgage P&I
160%
$5,622
Property Taxes
28%
$1,000
Home Insurance
12%
$420
HOA
10%
$347
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23769 Ne 134th St, Redmond, WA 98053 | $3,600 | 2 | 1 | 1870 | 0.8 mi |
12528 232nd Ter NE, Redmond, WA 98053 | $4,500 | 2 | 2.5 | 2630 | 0.6 mi |
22566 Ne Alder Crest Ln, Redmond, WA 98053 | $3,150 | 2 | 2 | 1185 | 1.5 mi |
14512 1st Ln NE, Unit 202, Duvall, WA 98019 | $2,900 | 2 | 1.5 | 1314 | 2.3 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