Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.56% first-year return on $367k initial cash invested.
-5.56%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$13,040
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,040 income − $14,743 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$1749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$350k
Closing costs
1%
$17,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$13,040
Total Expenses
$14,743
Mortgage P&I
67%
$8,713
Property Taxes
16%
$2,028
Home Insurance
5%
$612
HOA
0%
$0
Property Management
10%
$1,304
CapEx
5%
$652
Vacancy
6%
$782
Maintenance
5%
$652
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
800 2nd Ave N, Seattle, WA 98109 | $1,495 | 1 | 1 | 468 | 0 mi |
320 Valley St, Seattle, WA 98109 | $1,450 | 1 | 1 | 480 | 0.1 mi |
822 3rd Ave N, Apt 4, Seattle, WA 98109 | $1,395 | 1 | 1 | 480 | 0.1 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