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 Long-Term investment with a projected -15.26% first-year return on $104k initial cash invested.
-15.26%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$2,728
Rent
-$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $4,045 expenses = $1,317 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,728
Total Expenses
$4,045
Mortgage P&I
92%
$2,523
Property Taxes
20%
$538
Home Insurance
6%
$175
HOA
4%
$100
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0