Unlock all features! Tap here to upgrade
10708 OLD SNOHOMISH MONROE ROAD, Snohomish, WA 98290
3 beds • 2 baths • 1456 sqft
$1,244,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.34% first-year return on $279k initial cash invested.
-22.34%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$3,747
Rent
-$5,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,443
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,747
Total Expenses
$8,947
Mortgage P&I
162%
$6,073
Property Taxes
17%
$620
Home Insurance
12%
$455
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937