Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.17% first-year return on $259k initial cash invested.
-24.17%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,860
Rent
-$5,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$247k
Closing costs
1%
$12,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$8,082
Mortgage P&I
209%
$5,972
Property Taxes
31%
$895
Home Insurance
16%
$446
HOA
1%
$25
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3514 Long Lake Dr SE, Lacey, WA 98503 | $3,400 | 3 | 3 | 2368 | 1.2 mi |
5112 Jessica Ct SE, Lacey, WA 98513 | $2,595 | 3 | 3 | 1941 | 1.5 mi |
8304 Sweetbrier Loop SE, Lacey, WA 98513 | $2,600 | 3 | 2.5 | 2198 | 1.6 mi |
2614 Mayes Rd SE, Lacey, WA 98503 | $2,750 | 3 | 3 | 1763 | 1.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality