Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.69% first-year return on $284k initial cash invested.
-23.69%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,840
Rent
-$5,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,840
Total Expenses
$9,437
Mortgage P&I
174%
$6,679
Property Taxes
34%
$1,288
Home Insurance
12%
$472
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1612 Sw 166th St, Burien, WA 98166 | $3,500 | 3 | 2 | 3040 | 0.8 mi |
16832 12th Ave SW, Normandy Park, WA 98166 | $4,200 | 3 | 3 | 2340 | 1 mi |
20642 4th Ave SW, Normandy Park, WA 98166 | $4,200 | 3 | 3 | 2490 | 2.7 mi |
2734 Sw 167th St, Burien, WA 98166 | $4,500 | 3 | 2 | 3400 | 0.3 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