Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $194k initial cash invested.
-18.45%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,440
Rent
-$2,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,440
Total Expenses
$6,423
Mortgage P&I
131%
$4,494
Property Taxes
20%
$679
Home Insurance
10%
$329
HOA
1%
$27
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12512 54th Ave SE, Snohomish, WA 98296 | $3,395 | 4 | 3 | 2199 | 1.3 mi |
2223 103rd St SE, Everett, WA 98208 | $3,395 | 4 | 3 | 2258 | 1.2 mi |
10011 25th Ave SE, Everett, WA 98208 | $3,595 | 4 | 3 | 2292 | 1.1 mi |
5613 119th St SE, Snohomish, WA 98296 | $3,500 | 4 | 3 | 2306 | 1.2 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