Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.28% first-year return on $536k initial cash invested.
-26.28%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$4,820
Rent
-$11,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,820
Total Expenses
$16,548
Mortgage P&I
265%
$12,791
Property Taxes
33%
$1,612
Home Insurance
19%
$892
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15717 62nd Ave NE, Kenmore, WA 98028 | $4,900 | 4 | 2 | 4200 | 1.5 mi |
12015 36th Ave NE, Seattle, WA 98125 | $4,395 | 4 | 3.5 | 3100 | 1.5 mi |
12425 68th Ave NE, Kirkland, WA 98034 | $5,500 | 4 | 1 | 3500 | 0.7 mi |
12515 78th Ln NE, Kirkland, WA 98034 | $4,800 | 4 | 3 | 2976 | 1.1 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