Unlock all features! Tap here to upgrade
619 E Lauridsen Boulevard, Port Angeles, WA 98362
3 beds • 3 baths • 1575 sqft
$399,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.06% first-year return on $83,790 initial cash invested.
-11.06%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$2,190
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,962
Mortgage P&I
90%
$1,979
Property Taxes
12%
$273
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1238 W 12th St, Port Angeles, WA 98363 | $1,900 | 3 | 2.5 | 1653 | 1.8 mi |
1011 W 11th St, Port Angeles, WA 98363 | $2,452 | 3 | 2.5 | 1706 | 1.6 mi |
822 E 7th St, Port Angeles, WA 98362 | $1,975 | 3 | 2 | 1401 | 0.4 mi |
1515 W 13th St, Port Angeles, WA 98363 | $2,350 | 3 | 2 | 1608 | 2.1 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