Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $277k initial cash invested.
-23.09%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$3,570
Rent
-$5,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$263k
Closing costs
1%
$13,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,570
Total Expenses
$8,892
Mortgage P&I
183%
$6,540
Property Taxes
27%
$975
Home Insurance
13%
$450
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
212 Sw 129th St, Burien, WA 98146 | $4,100 | 4 | 3 | 2450 | 2 mi |
2644 Sw 112th St, Seattle, WA 98146 | $3,800 | 4 | 3 | 1780 | 2.5 mi |
458 Sw 126th St, Seattle, WA 98146 | $3,575 | 4 | 2.5 | 1800 | 2 mi |
235 S 124th St, Burien, WA 98168 | $3,000 | 4 | 2 | 2256 | 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