Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.87% first-year return on $270k initial cash invested.
-23.87%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,140
Rent
-$5,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$8,507
Mortgage P&I
202%
$6,358
Property Taxes
28%
$883
Home Insurance
14%
$450
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6415 S Woodland Ct, Spokane, WA 99224 | $3,000 | 4 | 3.5 | 3300 | 1.1 mi |
3404 E 58th Ct, Spokane, WA 99223 | $2,499 | 4 | 3 | 3200 | 1.5 mi |
7104 S Pheasant Ridge Dr, Spokane, WA 99224 | $3,500 | 4 | 3 | 3200 | 1.8 mi |
4720 S Pender Ln, Spokane, WA 99224 | $2,845 | 4 | 3.5 | 2788 | 1.9 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