Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $140k initial cash invested.
-12.89%
Cash On Cash
3.44%
Cap Rate
0.59
DSCR
$3,450
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,450
Total Expenses
$4,955
Mortgage P&I
94%
$3,246
Property Taxes
16%
$552
Home Insurance
7%
$236
HOA
1%
$25
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1609 Taylor St, Milton, WA 98354 | $3,050 | 4 | 3 | 2312 | 1.4 mi |
1639 S 374th Ct, Federal Way, WA 98003 | $3,400 | 4 | 2.5 | 2130 | 0.3 mi |
1917 S 374th Pl, Federal Way, WA 98003 | $3,195 | 4 | 3 | 1840 | 0.3 mi |
2907 S 373rd Pl, Federal Way, WA 98003 | $3,410 | 4 | 2.5 | 2101 | 0.5 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