Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.09% first-year return on $563k initial cash invested.
-29.09%
Cash On Cash
-0.1%
Cap Rate
-0.02
DSCR
$3,310
Rent
-$13,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$563k
Downpayment
20%
$536k
Closing costs
1%
$26,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,310
Total Expenses
$16,949
Mortgage P&I
401%
$13,257
Property Taxes
55%
$1,832
Home Insurance
30%
$998
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2100 Lake Washington Blvd N, Apt N104, Renton, WA 98056 | $3,310 | 2 | 2 | 1482 | 2 mi |
2100 Lake Washington Blvd N, Apt N107, Renton, WA 98056 | $3,285 | 2 | 2 | 1482 | 2 mi |
2100 Lake Washington Blvd N, Apt N106, Renton, WA 98056 | $3,002 | 2 | 2 | 1482 | 2 mi |
2100 Lake Washington Blvd N, Apt Q104, Renton, WA 98056 | $3,018 | 2 | 2 | 1482 | 2 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