Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.45% first-year return on $281k initial cash invested.
-23.45%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$3,530
Rent
-$5,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$268k
Closing costs
1%
$13,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,530
Total Expenses
$9,020
Mortgage P&I
190%
$6,712
Property Taxes
26%
$914
Home Insurance
13%
$468
HOA
0%
$9
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
13806 70th Ave NE, Kirkland, WA 98034 | $3,800 | 3 | 3 | 1670 | 0.8 mi |
12525 93rd Ave NE, Kirkland, WA 98034 | $3,700 | 3 | 2.5 | 1720 | 0.8 mi |
8375 Ne 140th St, Kirkland, WA 98034 | $2,950 | 3 | 2.5 | 1891 | 0.3 mi |
13422 78th Pl NE, Kirkland, WA 98034 | $3,700 | 3 | 2.5 | 1900 | 0.3 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