Unlock all features! Tap here to upgrade
329 Mountain View Place, East Wenatchee, WA 98802
3 beds • 2 baths • 1671 sqft
$325,000
View on ZillowThis property might be a fair Long-Term investment with a projected 0.12% first-year return on $68,250 initial cash invested.
0.12%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$2,661
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $2,654 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,661
Total Expenses
$2,654
Mortgage P&I
62%
$1,646
Property Taxes
8%
$202
Home Insurance
4%
$114
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0