Unlock all features! Tap here to upgrade
10454 Arrow Point Drive NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 3119 sqft
$1,349,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.32% first-year return on $301k initial cash invested.
-13.32%
Cash On Cash
3.93%
Cap Rate
0.59
DSCR
$8,127
Rent
-$3,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,127 income − $11,472 expenses = $3,345 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$270k
Closing costs
1%
$13,498
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,127
Total Expenses
$11,472
Mortgage P&I
92%
$7,443
Property Taxes
10%
$794
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$975
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$894