10325 Morris Boulevard #Blvd, Steilacoom, WA 98388
3 beds • 2 baths • 2316 sqft
$463,500
View on ZillowThis property might be a fair Mid-Term investment with a projected 3.45% first-year return on $115k initial cash invested.
3.45%
Cash On Cash
7.81%
Cap Rate
1.21
DSCR
$4,696
Rent
$332
Cashflow
Cash Flow
$4,696 income − $4,364 expenses = $332 cash flow
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,700
Closing costs
1%
$4,635
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,696
Total Expenses
$4,364
Mortgage P&I
53%
$2,495
Property Taxes
2%
$105
Home Insurance
4%
$166
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517