| View Property | Location | Type | Cash on Cash | Price | Rent | Total Payment | NOI | Cap Rate | Cash Flow | GRM | DSCR | P&I | Tax | HOA Fees | Insurance |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 630 Hillcrest Avenue, Kent, WA 98030 | Kent, WA | Single Family | -6.1% | $725,000 | $3,340 | $4,078 | $3,098 | 5.1% | -$738 | 18.1 | 0.9 | $3,341 | $495 | $0 | $242 |
| 7643 129th Avenue SE, Newcastle, WA 98056 | Newcastle, WA | Single Family | -17.9% | $1,250,000 | $3,368 | $7,107 | $2,951 | 2.8% | -$3,739 | 30.9 | 0.5 | $5,836 | $854 | $0 | $417 |
| 19602 SE 29th Street, Sammamish, WA 98075 | Sammamish, WA | Single Family | -18.5% | $1,450,000 | $3,699 | $8,170 | $3,106 | 2.6% | -$4,471 | 32.7 | 0.5 | $6,586 | $991 | $110 | $483 |