Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.26% first-year return on $173k initial cash invested.
-17.26%
Cash On Cash
2.35%
Cap Rate
0.41
DSCR
$3,090
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$5,582
Mortgage P&I
128%
$3,956
Property Taxes
17%
$514
Home Insurance
9%
$289
HOA
1%
$21
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5471 Razor Peak Dr, Mount Vernon, WA 98273 | $3,000 | 4 | 3 | 2820 | 1.7 mi |
930 Rainier Loop, Mount Vernon, WA 98274 | $3,200 | 4 | 3 | 2383 | 0.6 mi |
2108 S 18th St, Mount Vernon, WA 98274 | $3,500 | 4 | 3 | 2200 | 1.1 mi |
1009 Chippewa St, Mount Vernon, WA 98273 | $2,950 | 4 | 3 | 2250 | 1.4 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