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 2006
- Price/Sqft : $182.44
- 5 Days on Market
- MLS # : 20-2565
- Updated Date : 11/12/2020 at 16:13
CONSTRUCTION
- Beds : 3
- Floor Size : 2,192 sqft
- Baths : 2 full , 1 half
Listing Agent
John L Scott Yakima
Listing Agent's Description
Wonderful West Valley home features 3 bedrooms and a 4th bonus room. It has 9 foot ceilings and hardwood floors on the main level. A spectacular kitchen and dining room are a must see! Kitchen features granite counter tops, stainless steel appliances, and a large pantry. French doors open to the outside, and all windows and doors are accented with moldings. The second floor has a bonus living area and a spectacular master bathroom with a large jetted tub! The new fence around the front yard really set this home apart. Don't miss out on this gem!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 98908
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 98908
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,774 |
| EXPENSES | Loan Payment | -$1,475 |
| Property Tax | -$308 | |
| Property Insurance | -$71 | |
| Property Management Fees | -$109 | |
|
CASH FLOW
-$189
|
||
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
$1,774
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$111,724
LOAN DETAILS
$1,475
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $99,975 |
| Loan Amount | $299,925 |
2.33
YEARS SAVED
$8,335
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,774
LIST RENT -
$0.81
LIST RENT PER SQFT
-
COMP ESTIMATED VALUE -
COMP AVG. RENT PER SQFT
Comps Range
-
827 S 75th Ave Yakima, WA
- 3 beds 3 baths ∙ 2,192 Sqft ∙ Built 2006 3 beds 3 baths ∙ 2,192 Sqft ∙ Built 2006
- Rent
- Rent Per SQFT
- $1,774
- $0.81
PROPERTY LISTING DETAILS
1.509.949.1124
John L Scott Yakima
