Blue Gable Cottage
Seattle, WA
rental-incomeBuy Shares
Video Walkthrough
Financial Snapshot
Approximate Property Value
$7,850.00
Rental Income
$354.00/yr
Fixed Expenses
$103.00/yr
- Taxes: $62.00
- Insurance: $12.00
- Escrow: $29.00
Cap Rate
5.8%
Cash‑on‑Cash
7.1%
IRR
12.2%
Property Details
Year Built: 1948
Lot Size: 0.13 acre
Sq. Footage: —
Unit Count: 1
Occupancy: Tenant Occupied
Lease Details
Lease Length: 12 months
Remaining Lease: 8 months
Section 8? No
Payment History
Missed Payments: 0
Late Payments: 0
Total Lease Time: 6 years
Market Insights
Neighborhood: —
Walk Score: B
Crime Score: B
Area Historic Appreciation
Investment Details
Total Shares: 10000
Available: 2200
Income/Share/yr: $0.58
Expense/Share/yr: $0.29
Estimated Liquidity: Medium
Projections
Estimated Appreciation Cost: $274.75
Est. Yearly Appreciation: 3.1%
Historical Appreciation vs. Market
Total Estimated Annual Return
5.8% / 3.1%
5.8% / 3.1%
2nd Year Estimated Annual Return
8.9%
8.9%
Download Due Diligence Details
PDF coming soon
Ask A Question
- Q. Does the house need new appliances?
A. Appliances were replaced 6 months ago. - Q. Does the roof leak?
A. Roof was certified 3 months ago. - Q. Does the tenant have Section 8?
A. No.