Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.9% first-year return on $642k initial cash invested.
-25.9%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$5,850
Rent
-$13,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3056k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$642k
Downpayment
20%
$611k
Closing costs
1%
$30,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,850
Total Expenses
$19,699
Mortgage P&I
256%
$14,954
Property Taxes
35%
$2,043
Home Insurance
19%
$1,119
HOA
1%
$63
Property Management
10%
$585
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5310 154th Ave SE, Bellevue, WA 98006 | $6,895 | 4 | 4 | 5036 | 0.8 mi |
4952 160th Ct SE, Bellevue, WA 98006 | $5,895 | 4 | 4 | 4670 | 0.8 mi |
15423 Se 58th St, Bellevue, WA 98006 | $5,600 | 4 | 3 | 4580 | 0.6 mi |
3852 163rd Ave SE, Bellevue, WA 98008 | $7,500 | 4 | 4 | 3860 | 2 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