Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.2% first-year return on $227k initial cash invested.
-19.2%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$4,650
Rent
-$3,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,650
Total Expenses
$8,278
Mortgage P&I
113%
$5,242
Property Taxes
16%
$730
Home Insurance
8%
$378
HOA
15%
$720
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3702 Ne 24th St, Renton, WA 98056 | $4,550 | 4 | 3.5 | 2730 | 2.3 mi |
4740 Lakehurst Ln, Bellevue, WA 98006 | $4,500 | 4 | 3 | 2790 | 1 mi |
14846 Se 50th St, Bellevue, WA 98006 | $4,350 | 4 | 4 | 3280 | 2.3 mi |
12911 Se 66th Pl, Bellevue, WA 98006 | $3,650 | 4 | 3 | 2500 | 0.9 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