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 -22.21% first-year return on $279k initial cash invested.
-22.21%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$3,802
Rent
-$5,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,802 income − $8,972 expenses = $5,170 out of pocket
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
$3,802
Total Expenses
$8,972
Mortgage P&I
160%
$6,073
Property Taxes
16%
$620
Home Insurance
12%
$455
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950