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 Mid-Term investment with a projected -18.14% first-year return on $341k initial cash invested.
-18.14%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$6,082
Rent
-$5,149
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
$341k
Downpayment
20%
$307k
Closing costs
1%
$15,364
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,082
Total Expenses
$11,231
Mortgage P&I
125%
$7,602
Property Taxes
17%
$1,039
Home Insurance
9%
$523
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669