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 1995
- Price/Sqft : $134.92
- 5 Days on Market
- MLS # : 21-272
- Updated Date : 02/10/2021 at 00:17
CONSTRUCTION
- Beds : 5
- Floor Size : 2,964 sqft
- Baths : 3 full
Listing Agent
Dk Bain Real Estate, Inc.
Listing Agent's Description
GREAT SIZABLE 5-BEDROOM 3-BATH HOME WITH OPEN CONCEPT DESIGN ON MAIN LEVEL , FAMILY ROOM IN LOWER LEVEL, HUGE FENCED YARD, ATTACHED 2-CAR GARAGE, FENCED YARD AND LARGE DECK.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 98953
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 98953
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,092 |
| EXPENSES | Loan Payment | -$1,389 |
| Property Tax | -$326 | |
| Property Insurance | -$86 | |
| Property Management Fees | -$123 | |
|
CASH FLOW
$167
|
||
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.
$399,900
PROJECTED PRICE
$2,092
PROJECTED RENT
0.52%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 2.50% |
| Appreciation Year (1-5) | 4.8% |
| 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
$111,724
LOAN DETAILS
$1,389
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $99,975 |
| Loan Amount | $299,925 |
6.5
YEARS SAVED
$31,263
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,092
LIST RENT -
$0.71
LIST RENT PER SQFT
-
COMP ESTIMATED VALUE -
COMP AVG. RENT PER SQFT
Comps Range
-
603 Westwind Dr Zillah, WA
- 5 beds 3 baths ∙ 2,964 Sqft ∙ Built 1995 5 beds 3 baths ∙ 2,964 Sqft ∙ Built 1995
![property image]()
- Rent
- Rent Per SQFT
- $2,092
- $0.71
PROPERTY LISTING DETAILS
1.509.391.2100
Dk Bain Real Estate, Inc.
