Unlock all features! Tap here to upgrade
10879 Bill Point Circle NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 3184 sqft
$1,764,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.18% first-year return on $371k initial cash invested.
-18.18%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$6,770
Rent
-$5,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1765k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$371k
Downpayment
20%
$353k
Closing costs
1%
$17,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,770
Total Expenses
$12,383
Mortgage P&I
129%
$8,741
Property Taxes
17%
$1,150
Home Insurance
10%
$648
HOA
1%
$85
Property Management
10%
$677
CapEx
5%
$338
Vacancy
6%
$406
Maintenance
5%
$338
Other
0%
$0