Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22% first-year return on $264k initial cash invested.
-22%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,590
Rent
-$4,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$251k
Closing costs
1%
$12,554
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$8,424
Mortgage P&I
173%
$6,211
Property Taxes
23%
$826
Home Insurance
12%
$420
HOA
1%
$33
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2529 Bora Bora Ct, Blaine, WA 98230 | $3,400 | 3 | 3 | 3.3 mi | |
5412 Lonicera Dr, Blaine, WA 98230 | $5,000 | 3 | 3 | 3070 | 1.7 mi |
5612 Sandpiper Ln, Blaine, WA 98230 | $3,100 | 3 | 3 | 2503 | 0.8 mi |
8975 Snowy Owl Ln, Blaine, WA 98230 | $3,500 | 3 | 2.5 | 2542 | 0.8 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