Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $116k initial cash invested.
-11.82%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$2,970
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$111k
Closing costs
1%
$5,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,970
Total Expenses
$4,117
Mortgage P&I
90%
$2,683
Property Taxes
16%
$465
Home Insurance
7%
$198
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2310 N Shirley St, Tacoma, WA 98406 | $2,995 | 3 | 2 | 2200 | 1 mi |
2910 N 30th St, Tacoma, WA 98407 | $3,750 | 3 | 2 | 2221 | 1.1 mi |
1307 N Proctor St, Tacoma, WA 98406 | $3,020 | 3 | 2 | 1939 | 0.1 mi |
3410 N Monroe St, Tacoma, WA 98407 | $3,100 | 3 | 1.5 | 2424 | 1.1 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