Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.63% first-year return on $88,011 initial cash invested.
-11.63%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$2,260
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,011
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,113
Mortgage P&I
91%
$2,059
Property Taxes
11%
$239
Home Insurance
7%
$147
HOA
4%
$80
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2418 S Arthur Ct, Kennewick, WA 99338 | $2,150 | 3 | 2 | 1440 | 0.5 mi |
5730 W 11th Ave, Kennewick, WA 99338 | $2,495 | 3 | 2 | 1506 | 0.6 mi |
3714 W 16th Pl, Unit A, Kennewick, WA 99338 | $1,995 | 3 | 2 | 1500 | 1.1 mi |
5113 W 32nd Ave, Kennewick, WA 99338 | $2,150 | 3 | 2 | 1555 | 0.7 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