Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.73% first-year return on $191k initial cash invested.
-19.73%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$3,100
Rent
-$3,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$182k
Closing costs
1%
$9,076
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$6,233
Mortgage P&I
142%
$4,415
Property Taxes
17%
$542
Home Insurance
10%
$311
HOA
5%
$159
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8975 Snowy Owl Ln, Blaine, WA 98230 | $3,500 | 3 | 2.5 | 2542 | 0.4 mi |
4764 S Golf Course Dr, Blaine, WA 98230 | $2,550 | 3 | 2 | 2424 | 3 mi |
5612 Sandpiper Ln, Blaine, WA 98230 | $3,100 | 3 | 3 | 2503 | 0.3 mi |
9048 Gleneagle Dr, Blaine, WA 98230 | $3,250 | 3 | 2.5 | 2295 | 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