Unlock all features! Tap here to upgrade
433 S Lewis Street #A & B, Monroe, WA 98272
5 beds • 4 baths • 2561 sqft • 2 units
$829,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.67% first-year return on $298k initial cash invested.
-4.67%
Cash On Cash
3.94%
Cap Rate
0.74
DSCR
$4,480
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $5,641 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
35.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
35%
$290k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,480
Total Expenses
$5,641
Mortgage P&I
82%
$3,657
Property Taxes
12%
$529
Home Insurance
6%
$290
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16118 179th Ave SE, Unit 2, Monroe, WA 98272 | $2,249 | 2 | 2 | 1405 | 1 mi |
801 W Main St, Apt A, Monroe, WA 98272 | $2,550 | 2 | 2.5 | 1345 | 0.6 mi |
16118 179th Ave SE, Unit 1A, Monroe, WA 98272 | $2,349 | 2 | 2 | 1570 | 1 mi |
16118 179th Ave SE, Unit 1, Monroe, WA 98272 | $2,349 | 2 | 2 | 1570 | 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