Unlock all features! Tap here to upgrade
6401 91st Avenue Ct W, University Place, WA 98467
3 beds • 2 baths • 2330 sqft
$856,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.86% first-year return on $198k initial cash invested.
-12.86%
Cash On Cash
3.48%
Cap Rate
0.56
DSCR
$5,022
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $7,142 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,566
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$7,142
Mortgage P&I
88%
$4,405
Property Taxes
14%
$688
Home Insurance
6%
$308
HOA
1%
$33
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552