Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.42% first-year return on $233k initial cash invested.
-20.42%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$3,680
Rent
-$3,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$222k
Closing costs
1%
$11,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,680
Total Expenses
$7,641
Mortgage P&I
146%
$5,381
Property Taxes
24%
$901
Home Insurance
11%
$402
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17988 Normandy Ter SW, Normandy Park, WA 98166 | $5,900 | 4 | 4.5 | 3120 | 2.2 mi |
212 Sw 129th St, Burien, WA 98146 | $4,100 | 4 | 3 | 2450 | 1.8 mi |
16406 Marine View Dr SW, Burien, WA 98166 | $3,900 | 4 | 2 | 3380 | 1.1 mi |
17960 Normandy Ter SW, Normandy Park, WA 98166 | $5,300 | 4 | 5 | 4180 | 2.2 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