Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $101k initial cash invested.
-10.08%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,730
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $3,578 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,120
Closing costs
1%
$4,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$3,578
Mortgage P&I
87%
$2,376
Property Taxes
12%
$323
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
216 Ridgemont Dr, East Wenatchee, WA 98802 | $2,895 | 3 | 2 | 1980 | 1 mi |
438 S Mason Ave, East Wenatchee, WA 98802 | $3,000 | 3 | 2 | 1950 | 1.3 mi |
652 S Larch Ave, East Wenatchee, WA 98802 | $2,695 | 3 | 2 | 1680 | 1.5 mi |
632 Craig Ave, Wenatchee, WA 98801 | $2,950 | 3 | 2 | 1778 | 2.5 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