Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $133k initial cash invested.
-15.52%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$2,810
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,535
Mortgage P&I
110%
$3,090
Property Taxes
17%
$491
Home Insurance
8%
$224
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
Young Jookoh Ko 36th Ave NE, Unit 4708, Tacoma, WA 98422 | $3,200 | 3 | 3 | 1908 | 1.3 mi |
5602 Green Hills Ave NE, Tacoma, WA 98422 | $3,500 | 3 | 3 | 1920 | 1.7 mi |
5134 Sw 324th Pl, Federal Way, WA 98023 | $3,070 | 3 | 2.5 | 1906 | 0.6 mi |
33901 28th Pl SW, Federal Way, WA 98023 | $3,150 | 3 | 2.5 | 1780 | 1.7 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