Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $167k initial cash invested.
-17.41%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$2,880
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$5,302
Mortgage P&I
134%
$3,867
Property Taxes
12%
$350
Home Insurance
10%
$278
HOA
2%
$58
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4750 Jones Rd, Oak Harbor, WA 98277 | $2,800 | 3 | 2.5 | 2600 | 0.7 mi |
553 Sunrise Blvd, Oak Harbor, WA 98277 | $3,600 | 3 | 2 | 2587 | 1.3 mi |
14329 Gibralter Rd, Anacortes, WA 98221 | $3,520 | 3 | 2.5 | 2521 | 3.1 mi |
4180 Hearth Ct, Oak Harbor, WA 98277 | $2,845 | 3 | 3 | 2004 | 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