Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.37% first-year return on $107k initial cash invested.
-13.37%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$2,600
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,112
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$3,796
Mortgage P&I
98%
$2,558
Property Taxes
13%
$336
Home Insurance
7%
$179
HOA
2%
$47
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2339 Se Sage Brooke Rd, East Wenatchee, WA 98802 | $2,595 | 3 | 2 | 1356 | 0.8 mi |
345 S Newton Ave, East Wenatchee, WA 98802 | $2,600 | 3 | 2 | 1392 | 0.5 mi |
311 S Newton Ave, East Wenatchee, WA 98802 | $2,600 | 3 | 2 | 1392 | 0.5 mi |
373 S Newton Ave, East Wenatchee, WA 98802 | $2,600 | 3 | 2 | 1396 | 0.4 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