Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.62% first-year return on $486k initial cash invested.
-27.62%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$3,330
Rent
-$11,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$463k
Closing costs
1%
$23,143
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$14,515
Mortgage P&I
344%
$11,450
Property Taxes
36%
$1,189
Home Insurance
26%
$852
HOA
5%
$159
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5412 Lonicera Dr, Blaine, WA 98230 | $5,000 | 3 | 3 | 3070 | 1.8 mi |
5612 Sandpiper Ln, Blaine, WA 98230 | $3,100 | 3 | 3 | 2503 | 0.9 mi |
2529 Bora Bora Ct, Blaine, WA 98230 | $3,400 | 3 | 3 | 2.9 mi | |
8975 Snowy Owl Ln, Blaine, WA 98230 | $3,500 | 3 | 2.5 | 2542 | 0.6 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