Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2008
- Price/Sqft : $181.12
- 8 Days on Market
- MLS # : 20-2671
- Updated Date : 11/29/2020 at 13:46
CONSTRUCTION
- Beds : 3
- Floor Size : 1,849 sqft
- Baths : 2 full , 1 half
Listing Agent
Professional Realty Services Yakima,inc
Listing Agent's Description
This is it! 2008, 2 story Selah home in a desirable neighborhood! Minutes from everything, this home features 3 bedrooms, 2.5 bathrooms, separate living and family rooms (fireplace in Family room), central kitchen and a formal dining room. The backyard is fully fenced with a deck off of the master and the ample 2 car garage has storage areas. This home is ready for a new family! Call or text today for your private showing!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 98942
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 98942
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,753 |
| EXPENSES | Loan Payment | -$1,236 |
| Property Tax | -$264 | |
| Property Insurance | -$64 | |
| Property Management Fees | -$109 | |
|
CASH FLOW
$81
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.
$334,900
PROJECTED PRICE
$1,753
PROJECTED RENT
0.52%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 2.50% |
| Appreciation Year (1-5) | 5.7% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.00% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$94,499
LOAN DETAILS
$1,236
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $83,725 |
| Loan Amount | $251,175 |
5.67
YEARS SAVED
$25,891
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,753
LIST RENT -
$0.95
LIST RENT PER SQFT
-
COMP ESTIMATED VALUE -
COMP AVG. RENT PER SQFT
Comps Range
-
1702 W Naches Ave Selah, WA
- 3 beds 3 baths ∙ 1,849 Sqft ∙ Built 2008 3 beds 3 baths ∙ 1,849 Sqft ∙ Built 2008
![property image]()
- Rent
- Rent Per SQFT
- $1,753
- $0.95
PROPERTY LISTING DETAILS
1.509.969.4357
Professional Realty Services Yakima,inc
