Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $182k initial cash invested.
-17.45%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$2,910
Rent
-$2,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$5,552
Mortgage P&I
151%
$4,402
Property Taxes
3%
$89
Home Insurance
10%
$303
HOA
0%
$0
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 |
|---|---|---|---|---|---|
3514 Long Lake Dr SE, Lacey, WA 98503 | $3,400 | 3 | 3 | 2368 | 2 mi |
8242 54th Ct SE, Lacey, WA 98513 | $2,800 | 3 | 2.5 | 2337 | 1.8 mi |
9540 9th Ave SE, Lacey, WA 98513 | $3,250 | 3 | 2.5 | 2553 | 2.3 mi |
9741 7th Way SE, Olympia, WA 98513 | $3,200 | 3 | 2.5 | 2553 | 2.5 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