Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.62% first-year return on $273k initial cash invested.
-21.62%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$3,870
Rent
-$4,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,870
Total Expenses
$8,785
Mortgage P&I
163%
$6,318
Property Taxes
23%
$905
Home Insurance
12%
$455
HOA
3%
$100
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4037 240th Pl SE, Issaquah, WA 98029 | $4,250 | 3 | 2.5 | 2233 | 0.3 mi |
4119 239th Pl SE, Issaquah, WA 98029 | $3,800 | 3 | 2.5 | 2170 | 0.4 mi |
2107 240th Ave SE, Sammamish, WA 98075 | $3,000 | 3 | 2.5 | 2340 | 1.2 mi |
24910 Se 41st Dr, Issaquah, WA 98029 | $4,100 | 3 | 2.5 | 2120 | 0.3 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