Unlock all features! Tap here to upgrade
10109 NE Knight Road, Bainbridge Island, WA 98110
3 beds • 2 baths • 1859 sqft
$994,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.67% first-year return on $227k initial cash invested.
-10.67%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$6,170
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,170 income − $8,187 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$199k
Closing costs
1%
$9,944
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,170
Total Expenses
$8,187
Mortgage P&I
82%
$5,047
Property Taxes
11%
$682
Home Insurance
6%
$360
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679