Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.21% first-year return on $131k initial cash invested.
-14.21%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$2,810
Rent
-$1,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,364
Mortgage P&I
108%
$3,040
Property Taxes
13%
$375
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25111 118th Ct SE, Kent, WA 98030 | $2,795 | 3 | 2 | 1250 | 1.2 mi |
11209 Se 267th Pl, Kent, WA 98030 | $2,900 | 3 | 2 | 1420 | 0.7 mi |
26802 115th Pl SE, Kent, WA 98030 | $3,500 | 3 | 2 | 1440 | 0.6 mi |
25913 128th Pl SE, Kent, WA 98030 | $2,969 | 3 | 1.5 | 1320 | 0.7 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