Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.13% first-year return on $263k initial cash invested.
-25.13%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,310
Rent
-$5,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$7,807
Mortgage P&I
259%
$5,994
Property Taxes
33%
$773
Home Insurance
19%
$438
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5612 183rd Ave E, Bonney Lake, WA 98391 | $2,095 | 2 | 1 | 1160 | 1.6 mi |
1511 Wood Ave, Sumner, WA 98390 | $2,500 | 2 | 1 | 1100 | 2.4 mi |
1727 Pease Ave, Sumner, WA 98390 | $1,950 | 2 | 1 | 1050 | 2.3 mi |
1020 184th Avenue Ct E, Lake Tapps, WA 98391 | $2,950 | 2 | 1 | 864 | 1.5 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