Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $158k initial cash invested.
-16.06%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$2,910
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,505
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$5,019
Mortgage P&I
124%
$3,599
Property Taxes
12%
$363
Home Insurance
9%
$266
HOA
1%
$33
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1615 Sw 17th Ave, Oak Harbor, WA 98277 | $2,900 | 4 | 3 | 2329 | 2.8 mi |
1266 Sw Fairhaven Dr, Oak Harbor, WA 98277 | $2,600 | 4 | 3 | 2400 | 3 mi |
1345 Arnold Rd, Oak Harbor, WA 98277 | $2,600 | 4 | 2 | 2230 | 0.7 mi |
1145 Sw 6th Ave, Oak Harbor, WA 98277 | $3,145 | 4 | 3 | 2445 | 3.4 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