Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.11% first-year return on $231k initial cash invested.
-19.11%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$3,700
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1098k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$10,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,700
Total Expenses
$7,372
Mortgage P&I
144%
$5,341
Property Taxes
19%
$685
Home Insurance
10%
$384
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3523 257th Ave SE, Issaquah, WA 98029 | $3,400 | 3 | 2 | 1740 | 1 mi |
3618 254th Ave SE, Sammamish, WA 98029 | $3,695 | 3 | 2 | 1710 | 0.9 mi |
24202 Se 21st St, Sammamish, WA 98075 | $3,800 | 3 | 2.5 | 1805 | 0.6 mi |
3737 247th Ave SE, Sammamish, WA 98029 | $3,300 | 3 | 1.5 | 1760 | 0.5 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