Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.65% first-year return on $185k initial cash invested.
-19.65%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$3,000
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$6,033
Mortgage P&I
143%
$4,282
Property Taxes
21%
$641
Home Insurance
10%
$298
HOA
1%
$32
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3514 Long Lake Dr SE, Lacey, WA 98503 | $3,400 | 3 | 3 | 2368 | 2.3 mi |
9540 9th Ave SE, Lacey, WA 98513 | $3,250 | 3 | 2.5 | 2553 | 2.5 mi |
9741 7th Way SE, Olympia, WA 98513 | $3,200 | 3 | 2.5 | 2553 | 2.7 mi |
610 Rayla St SE, Lacey, WA 98513 | $3,200 | 3 | 2.5 | 2553 | 2.8 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