Unlock all features! Tap here to upgrade
10612 Lake Steilacoom Drive SW, Lakewood, WA 98498
3 beds • 2 baths • 1512 sqft
$515,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $126k initial cash invested.
-6.83%
Cash On Cash
4.82%
Cap Rate
0.79
DSCR
$3,790
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $4,509 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,155
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$4,509
Mortgage P&I
70%
$2,639
Property Taxes
10%
$396
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417