Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.07% first-year return on $94,626 initial cash invested.
-11.07%
Cash On Cash
3.82%
Cap Rate
0.66
DSCR
$2,500
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,626
Downpayment
20%
$90,120
Closing costs
1%
$4,506
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$3,373
Mortgage P&I
87%
$2,181
Property Taxes
15%
$384
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1308 102nd St S, Tacoma, WA 98444 | $2,495 | 3 | 2 | 1360 | 0.8 mi |
9315 E B St, Tacoma, WA 98445 | $2,600 | 3 | 2 | 1410 | 0.6 mi |
137 99th Street Ct E, Tacoma, WA 98445 | $2,447 | 3 | 2 | 1200 | 0.7 mi |
605 98ths St S, Tacoma, WA 98444 | $2,800 | 3 | 1.5 | 1320 | 0.3 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