Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.51% first-year return on $252k initial cash invested.
-21.51%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,950
Rent
-$4,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1199k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$11,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,950
Total Expenses
$8,463
Mortgage P&I
154%
$6,069
Property Taxes
21%
$819
Home Insurance
11%
$420
HOA
3%
$127
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8611 23rd Ave NE, Seattle, WA 98115 | $3,800 | 3 | 3 | 1767 | 0.6 mi |
7532 21st Ave NE, Seattle, WA 98115 | $4,499 | 3 | 2 | 1870 | 0.1 mi |
7513 33rd Ave NE, Seattle, WA 98115 | $3,295 | 3 | 2 | 2000 | 0.6 mi |
8230 B 17th Ave NE, Seattle, WA 98115 | $3,495 | 3 | 3 | 1506 | 0.5 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