Unlock all features! Tap here to upgrade
31408 SE Retreat Kanaskat Road, Ravensdale, WA 98051
4 beds • 5 baths • 4493 sqft
$1,761,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.73% first-year return on $370k initial cash invested.
-24.73%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,050
Rent
-$7,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$370k
Downpayment
20%
$352k
Closing costs
1%
$17,619
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,050
Total Expenses
$11,676
Mortgage P&I
215%
$8,717
Property Taxes
29%
$1,155
Home Insurance
19%
$752
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
32626 190th Ave SE, Auburn, WA 98092 | $4,200 | 4 | 4 | 3990 | 7.9 mi |
23068 Alder Ln SE, Black Diamond, WA 98010 | $4,195 | 5 | 5 | 3899 | 5.6 mi |
24103 Se 258th Way, Maple Valley, WA 98038 | $4,295 | 4 | 3.5 | 3236 | 5 mi |
28219 303rd Ave SE, Ravensdale, WA 98051 | $4,400 | 5 | 3 | 4690 | 1.1 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