Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $103k initial cash invested.
-12.09%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$2,560
Rent
-$1,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,200
Closing costs
1%
$4,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,599
Mortgage P&I
96%
$2,457
Property Taxes
11%
$294
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7104 Willow Pl, Yakima, WA 98908 | $2,250 | 4 | 3 | 2918 | 1.1 mi |
6317 Cottonwood Loop, Yakima, WA 98903 | $2,595 | 4 | 3 | 2437 | 2 mi |
411 S 34th Ave, Yakima, WA 98902 | $2,300 | 4 | 3 | 2317 | 1.6 mi |
3209 Home Dr, Yakima, WA 98902 | $2,950 | 4 | 3 | 3272 | 1.6 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