Unlock all features! Tap here to upgrade
3001 S Highlands Boulevard, West Richland, WA 99353
3 beds • 2 baths • 1508 sqft
$422,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.73% first-year return on $88,725 initial cash invested.
-11.73%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$2,376
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,376 income − $3,243 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,725
Downpayment
20%
$84,500
Closing costs
1%
$4,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,376
Total Expenses
$3,243
Mortgage P&I
90%
$2,145
Property Taxes
14%
$330
Home Insurance
6%
$149
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0