Unlock all features! Tap here to upgrade
4504 72nd Avenue Ct W, University Place, WA 98466
3 beds • 2 baths • 1944 sqft
$548,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.5% first-year return on $133k initial cash invested.
-8.5%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$4,048
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $4,992 expenses = $944 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,486
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,992
Mortgage P&I
69%
$2,807
Property Taxes
15%
$617
Home Insurance
5%
$192
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445