Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.39% first-year return on $201k initial cash invested.
-19.39%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$3,270
Rent
-$3,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$958k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$201k
Downpayment
20%
$192k
Closing costs
1%
$9,582
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$6,522
Mortgage P&I
143%
$4,661
Property Taxes
20%
$664
Home Insurance
11%
$346
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28321 305th Ave SE, Ravensdale, WA 98051 | $3,800 | 3 | 2 | 1867 | 3.9 mi |
22731 Se 269th St, Maple Valley, WA 98038 | $3,295 | 3 | 3 | 2050 | 8.3 mi |
25338 Se 279th Pl, Maple Valley, WA 98038 | $3,495 | 3 | 3 | 2370 | 6.5 mi |
32953 Skyline Ln, Black Diamond, WA 98010 | $3,450 | 3 | 2.5 | 2026 | 7.3 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