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 1962
- Price/Sqft : $146.34
- 1 Days on Market
- MLS # : 20-2593
- Updated Date : 11/14/2020 at 20:10
CONSTRUCTION
- Beds : 4
- Floor Size : 1,845 sqft
- Baths : 2 full , 1 half
Listing Agent
Exp Realty Llc
Listing Agent's Description
Centrally location property with 2 homes. Both houses have a nice clean stucco finish. The main house offer 3 bedrooms with 1.5 bathrooms. There is a nice cozy living room with fireplace, formal dining, attached garage, washer and dryer area, Central air & Heat and water softener.The small house is a rental. This cute house has been completely remodeled from interior approximately 1 year ago.Buyer shall verify all about homes, lot/parcel to buyer satisfaction.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 98944
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 98944
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,257 |
| EXPENSES | Loan Payment | -$996 |
| Property Tax | -$203 | |
| Property Insurance | -$64 | |
| Property Management Fees | -$109 | |
|
CASH FLOW
-$115
|
||
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.
$270,000
PROJECTED PRICE
$1,257
PROJECTED RENT
0.47%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 2.50% |
| Appreciation Year (1-5) | 7.5% |
| 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
$77,300
LOAN DETAILS
$996
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $67,500 |
| Loan Amount | $202,500 |
3.08
YEARS SAVED
$7,837
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,257
LIST RENT -
$0.68
LIST RENT PER SQFT
-
COMP ESTIMATED VALUE -
COMP AVG. RENT PER SQFT
Comps Range
-
535 Franklin Ct Ct Sunnyside, WA
- 4 beds 3 baths ∙ 1,845 Sqft ∙ Built 1962 4 beds 3 baths ∙ 1,845 Sqft ∙ Built 1962
![property image]()
- Rent
- Rent Per SQFT
- $1,257
- $0.68
PROPERTY LISTING DETAILS
1.509.901.0209
Exp Realty Llc
