Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $102k initial cash invested.
-14.75%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,310
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$96,980
Closing costs
1%
$4,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$3,562
Mortgage P&I
104%
$2,405
Property Taxes
17%
$385
Home Insurance
7%
$170
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7 Mitchell Ct, Oakville, WA 98568 | $1,795 | 3 | 2 | 1650 | 8.4 mi |
173 Summit Loop, Mccleary, WA 98557 | $2,095 | 3 | 2 | 8.4 mi | |
401 Summit Lake Shore Rd NW, Olympia, WA 98502 | $2,895 | 3 | 2 | 2520 | 10.3 mi |
401A Summit Lake Shore Rd NW, Olympia, WA 98502 | $2,895 | 3 | 2 | 2520 | 10.3 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