Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.44% first-year return on $153k initial cash invested.
-21.44%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,170
Rent
-$2,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$4,909
Mortgage P&I
167%
$3,621
Property Taxes
25%
$534
Home Insurance
9%
$191
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2700 Orleans St, Bellingham, WA 98226 | $1,850 | 2 | 1 | 1060 | 2.6 mi |
321 E Illinois St, Bellingham, WA 98225 | $2,100 | 2 | 1 | 1000 | 2.7 mi |
4020 Dewey Rd, Bellingham, WA 98226 | $2,100 | 2 | 1.5 | 985 | 1.4 mi |
2908 St Paul St, Bellingham, WA 98226 | $2,400 | 2 | 1 | 929 | 2.4 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