Unlock all features! Tap here to upgrade
2420 Squak Mountain Loop SW, Issaquah, WA 98027
3 beds • 3 baths • 2867 sqft
$1,536,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.36% first-year return on $323k initial cash invested.
-22.36%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$4,260
Rent
-$6,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1536k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$307k
Closing costs
1%
$15,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,260
Total Expenses
$10,272
Mortgage P&I
178%
$7,602
Property Taxes
24%
$1,039
Home Insurance
12%
$523
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
380 Mount Defiance Cir SW, Issaquah, WA 98027 | $4,200 | 3 | 3 | 1970 | 0.6 mi |
321 3rd Pl NW, Issaquah, WA 98027 | $4,400 | 3 | 3 | 2007 | 1 mi |
323 3rd Pl NW, Issaquah, WA 98027 | $4,400 | 3 | 3 | 2007 | 1.1 mi |
20417 Se 127th St, Issaquah, WA 98027 | $7,000 | 3 | 2.5 | 3600 | 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