Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $271k initial cash invested.
-22%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$3,710
Rent
-$4,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,710
Total Expenses
$8,676
Mortgage P&I
169%
$6,275
Property Taxes
24%
$906
Home Insurance
12%
$452
HOA
2%
$77
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
24202 Se 21st St, Sammamish, WA 98075 | $3,800 | 3 | 2.5 | 1805 | 0.1 mi |
3538 252nd Pl SE, Issaquah, WA 98029 | $3,995 | 3 | 2.5 | 1930 | 1 mi |
24341 Se 42nd Pl, Issaquah, WA 98029 | $3,850 | 3 | 2.5 | 1890 | 1.4 mi |
24333 Se 42nd St, Issaquah, WA 98029 | $3,900 | 3 | 2.5 | 1900 | 1.4 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