Unlock all features! Tap here to upgrade
10321 Willamette Meridian Road NW, Silverdale, WA 98383
3 beds • 3 baths • 3256 sqft
$828,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.64% first-year return on $174k initial cash invested.
-17.64%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,292
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $5,849 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,292
Total Expenses
$5,849
Mortgage P&I
125%
$4,130
Property Taxes
17%
$564
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0