Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.42% first-year return on $503k initial cash invested.
-27.42%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$4,110
Rent
-$11,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2395k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$479k
Closing costs
1%
$23,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,110
Total Expenses
$15,601
Mortgage P&I
282%
$11,586
Property Taxes
47%
$1,946
Home Insurance
20%
$838
HOA
4%
$161
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28219 303rd Ave SE, Ravensdale, WA 98051 | $4,400 | 5 | 3 | 4690 | 0.6 mi |
32626 190th Ave SE, Auburn, WA 98092 | $4,200 | 4 | 4 | 3990 | 8 mi |
24103 Se 258th Way, Maple Valley, WA 98038 | $4,295 | 4 | 3.5 | 3236 | 4.2 mi |
28018 219th Pl SE, Maple Valley, WA 98038 | $4,000 | 4 | 3.5 | 3300 | 5.5 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