Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $341k initial cash invested.
-23.28%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$4,400
Rent
-$6,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$341k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,400
Total Expenses
$11,020
Mortgage P&I
186%
$8,196
Property Taxes
25%
$1,120
Home Insurance
13%
$560
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7135 Ne 132nd Ln, Kirkland, WA 98034 | $4,200 | 4 | 3 | 2692 | 1 mi |
12515 78th Ln NE, Kirkland, WA 98034 | $4,800 | 4 | 3 | 2976 | 0.8 mi |
8234 Ne 115th Pl, Kirkland, WA 98034 | $5,500 | 4 | 3 | 2580 | 1.2 mi |
8901 Ne 144th St, Kirkland, WA 98034 | $3,995 | 4 | 3 | 2440 | 0.7 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