Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.45% first-year return on $409k initial cash invested.
-25.45%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$3,910
Rent
-$8,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,910
Total Expenses
$12,591
Mortgage P&I
247%
$9,645
Property Taxes
31%
$1,213
Home Insurance
17%
$682
HOA
1%
$33
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14521 25th Ave SW, Burien, WA 98166 | $6,500 | 3 | 3.5 | 3590 | 0.3 mi |
2734 Sw 167th St, Burien, WA 98166 | $4,500 | 3 | 2 | 3400 | 1 mi |
1612 Sw 166th St, Burien, WA 98166 | $3,500 | 3 | 2 | 3040 | 1 mi |
16832 12th Ave SW, Normandy Park, WA 98166 | $4,200 | 3 | 3 | 2340 | 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