Unlock all features! Tap here to upgrade
76704 N Yakima River Road, West Richland, WA 99353
3 beds • 2 baths • 2164 sqft
$625,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.12% first-year return on $131k initial cash invested.
-17.12%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,440
Rent
-$1,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $4,313 expenses = $1,873 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,440
Total Expenses
$4,313
Mortgage P&I
128%
$3,123
Property Taxes
14%
$337
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0