Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.64% first-year return on $178k initial cash invested.
-19.64%
Cash On Cash
1.88%
Cap Rate
0.33
DSCR
$3,520
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,482
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,520
Total Expenses
$6,436
Mortgage P&I
116%
$4,067
Property Taxes
14%
$489
Home Insurance
9%
$307
HOA
19%
$658
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16102 Ne 107th Ct, Redmond, WA 98052 | $3,600 | 3 | 3 | 1440 | 1.3 mi |
9126 161st Pl NE, Redmond, WA 98052 | $3,800 | 3 | 3 | 1494 | 1.1 mi |
9630 178th Pl NE, Unit 3, Redmond, WA 98052 | $3,450 | 3 | 2.5 | 1359 | 0.1 mi |
10617 181st Ave NE, Redmond, WA 98052 | $3,780 | 3 | 2.5 | 1670 | 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