Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $198k initial cash invested.
-18.31%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$3,920
Rent
-$3,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$945k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$189k
Closing costs
1%
$9,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,920
Total Expenses
$6,948
Mortgage P&I
123%
$4,821
Property Taxes
20%
$768
Home Insurance
9%
$340
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1549 Nw 60th St, Seattle, WA 98107 | $5,400 | 3 | 2 | 2040 | 0.4 mi |
6713 13th Ave NW, Seattle, WA 98117 | $4,300 | 3 | 2.5 | 2045 | 0.4 mi |
205 Nw 65th St, Seattle, WA 98117 | $4,200 | 3 | 2 | 1840 | 0.5 mi |
1509B Nw 64th St, Seattle, WA 98107 | $3,800 | 3 | 2 | 1733 | 0.4 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