Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.08% first-year return on $162k initial cash invested.
-17.08%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$3,350
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$5,659
Mortgage P&I
111%
$3,705
Property Taxes
21%
$712
Home Insurance
8%
$271
HOA
3%
$99
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19511 64th St E, Bonney Lake, WA 98391 | $3,510 | 4 | 3.5 | 2807 | 1.1 mi |
8113 173rd Ave E, Sumner, WA 98390 | $4,500 | 4 | 4 | 3380 | 1.5 mi |
18718 129th Street Ct E, Bonney Lake, WA 98391 | $3,500 | 4 | 3.5 | 2807 | 3.1 mi |
18604 94th Street Ct E, Bonney Lake, WA 98391 | $3,649 | 4 | 2.5 | 2760 | 1.1 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