Unlock all features! Tap here to upgrade
6318 89th Avenue Court W, University Place, WA 98467
3 beds • 2 baths • 1344 sqft
$493,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $122k initial cash invested.
-6.28%
Cash On Cash
4.99%
Cap Rate
0.81
DSCR
$4,092
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $4,728 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$4,728
Mortgage P&I
62%
$2,523
Property Taxes
13%
$538
Home Insurance
4%
$175
HOA
2%
$100
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450