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 Airbnb investment with a projected -22.79% first-year return on $198k initial cash invested.
-22.79%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,222
Rent
-$3,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $6,981 expenses = $3,759 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
$3,222
Total Expenses
$6,981
Mortgage P&I
137%
$4,405
Property Taxes
21%
$688
Home Insurance
10%
$308
HOA
1%
$33
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806