Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $187k initial cash invested.
-18.23%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$3,330
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$6,165
Mortgage P&I
130%
$4,322
Property Taxes
20%
$654
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11710 25th Ave SE, Everett, WA 98208 | $3,050 | 4 | 1 | 1700 | 1.8 mi |
4529 113th St SE, Everett, WA 98208 | $3,295 | 4 | 2.5 | 2161 | 0.4 mi |
12025 60th Ave SE, Snohomish, WA 98296 | $3,350 | 4 | 2 | 2367 | 0.9 mi |
4830 137th St SE, Snohomish, WA 98296 | $3,400 | 4 | 2 | 2018 | 1.8 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