Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.03% first-year return on $215k initial cash invested.
-19.03%
Cash On Cash
1.96%
Cap Rate
0.34
DSCR
$3,370
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$204k
Closing costs
1%
$10,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$6,771
Mortgage P&I
145%
$4,898
Property Taxes
19%
$627
Home Insurance
11%
$371
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
755 5th Ave NW, Apt D202, Issaquah, WA 98027 | $2,800 | 3 | 2 | 960 | 0.9 mi |
1900 17th Ave NE, Issaquah, WA 98029 | $3,150 | 3 | 2 | 1410 | 1.7 mi |
2541 Ne Jewell Ln, Issaquah, WA 98029 | $3,550 | 3 | 1.5 | 1272 | 1.9 mi |
1313 Brooklyn Walk NE, Issaquah, WA 98029 | $3,495 | 3 | 2.5 | 1467 | 0.9 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