Unlock all features! Tap here to upgrade
2452 NW Columbia Avenue #44, East Wenatchee, WA 98802
3 beds • 3 baths • 1621 sqft
$530,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.48% first-year return on $111k initial cash invested.
-20.48%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,317
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,317
Total Expenses
$4,217
Mortgage P&I
112%
$2,600
Property Taxes
14%
$327
Home Insurance
8%
$187
HOA
22%
$500
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0