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

180 Suntides Blvd Yakima, WA 98908

3 Beds 2 Baths 1,188 sqft Built 1972

$280,000

List Price

$1,081

$972.9 - $1.2K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 26, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1972
  • Price/Sqft : $235.69
  • 3 Days on Market
  • MLS # : 21-608
  • Updated Date : 03/26/2021 at 17:15
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,188 sqft
  • Baths : 1 full , 1 half
Listing Agent

Rose & Associates

Listing Agent's Description

Newer roof and heating ac system. Lots of updates and a great location with a park across the street. Hurry this Gleed location is in demand.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 98908

ZipNIR Market*CityMarket2010Year2000201980k100k120k140k160k180k200k220k240kPrice in $78k241k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 98908

No Data Available.

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Naches Valley Elementary School Primary Regular 276 16 NA
Naches Valley High School High Regular 475 23 4

Naches Valley Elementary School

  • Education Level: Primary
  • # of students: 276
  • # of teachers: 16
NA
GreatSchools Rating

Naches Valley High School

  • Education Level: High
  • # of students: 475
  • # of teachers: 23
4
GreatSchools Rating
 

$252,000$308,000$280,000

PURCHASE PRICE

$973$1,189$1,081

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,081
EXPENSES Loan Payment -$973
Property Tax -$214
Property Insurance -$51
Property Management Fees -$109
CASH FLOW
-$266

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.

$280,000

PROJECTED PRICE

$1,081

PROJECTED RENT

0.39%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 2.50%
Appreciation Year (1-5) 6.2%
Maintenance Year (1-5) 8.00%
Vacancy 6.00%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

PROJECTED ANNUAL CASH FLOW

11530-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$79,950

INVESTMENT

$79,950

Down Payment
$70,000
Rehab Estimate
$5,750
Closing Costs
$4,200

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$973

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $70,000
Loan Amount $210,000
See What Happens When You Reinvest Cash Flow

0.92

YEARS SAVED

$1,020

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,081

    LIST RENT
  • $0.91

    LIST RENT PER SQFT
  • COMP ESTIMATED VALUE
  • COMP AVG. RENT PER SQFT
Comps Range
$1,081
1$1,081
$1,081
RENT COMPS ANALYSIS
  • 180 Suntides Blvd Yakima, WA
    • 3 beds 2 baths ∙ 1,188 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,188 Sqft ∙ Built 1972
    • Rent
    • Rent Per SQFT
    •  
    • $1,081
    • $0.91
    •  
PROPERTY LISTING DETAILS
Dennis Rose, Broker
1.509.453.2000
Rose & Associates
1.866.250.5610
Yakima Associal of Realtors ( YAR)
MLS #: 21-608
Last Updated: 03/26/2021
BESbswy