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 Long-Term investment with a projected -16.86% first-year return on $115k initial cash invested.
-16.86%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$2,699
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $4,318 expenses = $1,619 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,699
Total Expenses
$4,318
Mortgage P&I
104%
$2,807
Property Taxes
23%
$617
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0