Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $97,944 initial cash invested.
-12.69%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$2,440
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,944
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$3,476
Mortgage P&I
95%
$2,322
Property Taxes
14%
$344
Home Insurance
7%
$164
HOA
0%
$12
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2303 Franz Ct, Richland, WA 99352 | $2,295 | 3 | 2 | 1984 | 0.3 mi |
1080 N Montana St, Kennewick, WA 99336 | $2,600 | 3 | 2 | 1842 | 0.4 mi |
8210 W Bruneau Pl, Kennewick, WA 99336 | $2,500 | 3 | 2 | 1845 | 0.8 mi |
1129 N Oklahoma Pl, Kennewick, WA 99336 | $2,395 | 3 | 2 | 1795 | 0.3 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