Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $111k initial cash invested.
-10.78%
Cash On Cash
3.67%
Cap Rate
0.65
DSCR
$2,800
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$105k
Closing costs
1%
$5,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$3,793
Mortgage P&I
88%
$2,463
Property Taxes
15%
$417
Home Insurance
7%
$185
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11310 Se 271st St, Kent, WA 98030 | $2,995 | 3 | 2 | 1590 | 0.6 mi |
24311 102nd Ave SE, Unit E209, Kent, WA 98030 | $2,400 | 3 | 2 | 1565 | 1.2 mi |
25720 117th Pl SE, Kent, WA 98030 | $2,795 | 3 | 2 | 1490 | 0.6 mi |
10212 Se 243rd St, Kent, WA 98030 | $2,900 | 3 | 2 | 1540 | 1.3 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