Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.12% first-year return on $83,979 initial cash invested.
-10.12%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$2,390
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,098
Mortgage P&I
83%
$1,983
Property Taxes
15%
$353
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1809 Ne 90th Cir, Vancouver, WA 98665 | $2,395 | 3 | 2.5 | 1340 | 0.6 mi |
9703 Ne Tenny Creek Dr, Vancouver, WA 98665 | $2,495 | 3 | 3 | 1592 | 0.3 mi |
1532 Ne 87th Way, Vancouver, WA 98665 | $2,345 | 3 | 2.5 | 1418 | 0.7 mi |
5012 Ne 113th Loop, Vancouver, WA 98686 | $2,495 | 3 | 2.5 | 1390 | 1.4 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