Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.55% first-year return on $115k initial cash invested.
-12.55%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$2,860
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$109k
Closing costs
1%
$5,471
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,860
Total Expenses
$4,062
Mortgage P&I
94%
$2,680
Property Taxes
14%
$409
Home Insurance
7%
$192
HOA
1%
$37
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6763 Steamer Dr SE, Lacey, WA 98513 | $2,400 | 4 | 3 | 1900 | 1.1 mi |
6525 Compton Blvd SE, Lacey, WA 98513 | $2,500 | 4 | 3 | 1900 | 1.3 mi |
5508 Jackson Farm Loop SE, Lacey, WA 98503 | $2,695 | 4 | 3 | 2034 | 1.8 mi |
5683 56th Loop SE, Lacey, WA 98503 | $2,695 | 4 | 3 | 2039 | 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