Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.47% first-year return on $242k initial cash invested.
4.47%
Cash On Cash
5.16%
Cap Rate
999
DSCR
$2,580
Rent
$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $1,677 expenses = $903 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
100.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
100%
$240k
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$1,677
Property Taxes
6%
$164
Home Insurance
2%
$60
HOA
40%
$1,040
Property Management
0%
$0
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7581 Old Redmond Rd, Apt 4, Redmond, WA 98052 | $2,075 | 2 | 2 | 1001 | 0 mi |
15325 Redmond Way, Unit H192, Redmond, WA 98052 | $3,137 | 2 | 2 | 986 | 0.1 mi |
15325 Redmond Way, Unit H292, Redmond, WA 98052 | $2,893 | 2 | 2 | 986 | 0.1 mi |
15325 Redmond Way, Unit M2107, Redmond, WA 98052 | $2,759 | 2 | 2 | 986 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality