Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.91% first-year return on $368k initial cash invested.
-25.91%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$3,380
Rent
-$7,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$11,315
Mortgage P&I
256%
$8,658
Property Taxes
35%
$1,166
Home Insurance
18%
$612
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
103 S 294th Pl, Federal Way, WA 98003 | $3,695 | 4 | 3 | 2850 | 1 mi |
2739 Sw 323rd St, Federal Way, WA 98023 | $1,500 | 4 | 3 | 3110 | 1.9 mi |
3116 Sw 311th St, Federal Way, WA 98023 | $3,400 | 4 | 2.5 | 2978 | 1.3 mi |
4231 Sw 328th Ct, Federal Way, WA 98023 | $2,375 | 4 | 3 | 3110 | 2.5 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