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 Mid-Term investment with a projected -16.34% first-year return on $279k initial cash invested.
-16.34%
Cash On Cash
2.38%
Cap Rate
0.41
DSCR
$5,068
Rent
-$3,803
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
$5,068
Total Expenses
$8,871
Mortgage P&I
120%
$6,073
Property Taxes
12%
$620
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557