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 Long-Term investment with a projected -19.9% first-year return on $283k initial cash invested.
-19.9%
Cash On Cash
2.68%
Cap Rate
0.4
DSCR
$5,418
Rent
-$4,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,418 income − $10,118 expenses = $4,700 out of pocket
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$270k
Closing costs
1%
$13,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,418
Total Expenses
$10,118
Mortgage P&I
137%
$7,443
Property Taxes
15%
$794
Home Insurance
9%
$472
HOA
0%
$0
Property Management
10%
$542
CapEx
5%
$271
Vacancy
6%
$325
Maintenance
5%
$271
Other
0%
$0