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 Mid-Term investment with a projected -3.07% first-year return on $107k initial cash invested.
-3.07%
Cash On Cash
5.72%
Cap Rate
0.94
DSCR
$3,564
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $3,837 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,500
Closing costs
1%
$4,225
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,564
Total Expenses
$3,837
Mortgage P&I
60%
$2,145
Property Taxes
9%
$330
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$428
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$392