Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $191k initial cash invested.
-14.47%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$3,550
Rent
-$2,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$911k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,550
Total Expenses
$5,858
Mortgage P&I
126%
$4,460
Property Taxes
4%
$146
Home Insurance
9%
$328
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4231 Sw 328th Ct, Federal Way, WA 98023 | $2,375 | 4 | 3 | 3110 | 1.9 mi |
2739 Sw 323rd St, Federal Way, WA 98023 | $1,500 | 4 | 3 | 3110 | 2.6 mi |
2211 Dogwood St NE, Tacoma, WA 98422 | $3,400 | 4 | 3 | 2254 | 0.3 mi |
3116 Sw 311th St, Federal Way, WA 98023 | $3,400 | 4 | 2.5 | 2978 | 2.5 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