Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $194k initial cash invested.
-18.11%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$3,510
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,510
Total Expenses
$6,443
Mortgage P&I
128%
$4,501
Property Taxes
20%
$692
Home Insurance
10%
$336
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8833 Ne 178th St, Bothell, WA 98011 | $3,495 | 3 | 2.5 | 2153 | 0.4 mi |
17722 89th Ct NE, Bothell, WA 98011 | $3,500 | 3 | 2.5 | 2190 | 0.4 mi |
16821 122nd Ave NE, Bothell, WA 98011 | $3,900 | 3 | 2.5 | 2170 | 1.8 mi |
8845 Ne 147th St, Kenmore, WA 98028 | $3,245 | 3 | 2.5 | 1900 | 1.8 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