Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $228k initial cash invested.
-16.92%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$4,210
Rent
-$3,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1088k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$218k
Closing costs
1%
$10,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,210
Total Expenses
$7,431
Mortgage P&I
124%
$5,216
Property Taxes
17%
$721
Home Insurance
9%
$396
HOA
0%
$4
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1409 271st Pl SE, Sammamish, WA 98075 | $4,010 | 3 | 3 | 2540 | 3.5 mi |
23236 Ne 21st Pl, Sammamish, WA 98074 | $4,500 | 3 | 2.5 | 3000 | 3.7 mi |
10598 Eastridge Dr NE, Redmond, WA 98053 | $4,450 | 3 | 3 | 2520 | 4.5 mi |
2009 216th Pl NE, Sammamish, WA 98074 | $4,700 | 3 | 2.5 | 2701 | 4.7 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