Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.83% first-year return on $430k initial cash invested.
-23.83%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,900
Rent
-$8,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$410k
Closing costs
1%
$20,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,900
Total Expenses
$13,448
Mortgage P&I
207%
$10,124
Property Taxes
27%
$1,312
Home Insurance
14%
$684
HOA
1%
$54
Property Management
10%
$490
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1213 269th Ct SE, Sammamish, WA 98075 | $4,350 | 4 | 3 | 3210 | 0.6 mi |
24126 Se 16th Pl, Sammamish, WA 98075 | $5,995 | 4 | 3 | 3150 | 1.6 mi |
3508 234th Ave SE, Sammamish, WA 98075 | $5,495 | 4 | 3 | 3775 | 2.1 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