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 Long-Term investment with a projected -19.72% first-year return on $180k initial cash invested.
-19.72%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,348
Rent
-$2,956
Cashflow
Cash Flow
$3,348 income − $6,304 expenses = $2,956 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$171k
Closing costs
1%
$8,566
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,348
Total Expenses
$6,304
Mortgage P&I
132%
$4,405
Property Taxes
21%
$688
Home Insurance
9%
$308
HOA
1%
$33
Property Management
10%
$335
CapEx
5%
$167
Vacancy
6%
$201
Maintenance
5%
$167
Other
0%
$0