Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $164k initial cash invested.
-15.09%
Cash On Cash
2.75%
Cap Rate
0.49
DSCR
$3,240
Rent
-$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,240
Total Expenses
$5,296
Mortgage P&I
114%
$3,681
Property Taxes
15%
$476
Home Insurance
9%
$276
HOA
1%
$21
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1636 Tanda Ln, Wenatchee, WA 98801 | $2,995 | 4 | 3 | 2229 | 2 mi |
210 E Peters St, Wenatchee, WA 98801 | $3,295 | 4 | 2.5 | 2556 | 1.3 mi |
89 Springhill Dr, East Wenatchee, WA 98802 | $3,595 | 4 | 3 | 2097 | 3.2 mi |
1998 Number 2 Canyon Rd, Wenatchee, WA 98801 | $2,599 | 4 | 3 | 2286 | 4.9 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