Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.56% first-year return on $86,562 initial cash invested.
-11.56%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$2,200
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,562
Downpayment
20%
$82,440
Closing costs
1%
$4,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$3,034
Mortgage P&I
93%
$2,044
Property Taxes
12%
$273
Home Insurance
7%
$145
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2926 Iris St, West Richland, WA 99353 | $1,995 | 3 | 2 | 1300 | 0.3 mi |
1800 Crab Apple Cir, West Richland, WA 99353 | $2,600 | 3 | 2 | 1412 | 1 mi |
5204 Desert Dove Dr, West Richland, WA 99353 | $2,095 | 3 | 2 | 1200 | 0.6 mi |
4884 Thrush Ln, West Richland, WA 99353 | $2,000 | 3 | 2 | 1120 | 0.2 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