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 Long-Term investment with a projected -21.35% first-year return on $261k initial cash invested.
-21.35%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,379
Rent
-$4,648
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
$261k
Downpayment
20%
$249k
Closing costs
1%
$12,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,379
Total Expenses
$8,027
Mortgage P&I
180%
$6,073
Property Taxes
18%
$620
Home Insurance
13%
$455
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0