Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $124k initial cash invested.
-17.41%
Cash On Cash
2.36%
Cap Rate
0.41
DSCR
$2,570
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$4,370
Mortgage P&I
110%
$2,833
Property Taxes
13%
$345
Home Insurance
8%
$208
HOA
12%
$317
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5970 Thornhill Ave SW, Port Orchard, WA 98367 | $3,125 | 3 | 2 | 1726 | 1 mi |
1260 Sherman Ave, Unit 1, Port Orchard, WA 98366 | $1,950 | 2 | 2 | 1196 | 3.1 mi |
4583 Strathmore Cir SW, Port Orchard, WA 98367 | $2,600 | 3 | 2 | 1649 | 1 mi |
4184 Sw Stanwick Way, Port Orchard, WA 98367 | $2,675 | 3 | 2 | 1716 | 1.7 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