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 Mid-Term investment with a projected -12.11% first-year return on $389k initial cash invested.
-12.11%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$10,155
Rent
-$3,922
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
$389k
Downpayment
20%
$353k
Closing costs
1%
$17,645
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,155
Total Expenses
$14,077
Mortgage P&I
86%
$8,741
Property Taxes
11%
$1,150
Home Insurance
6%
$648
HOA
1%
$85
Property Management
12%
$1,219
CapEx
4%
$406
Vacancy
3%
$305
Maintenance
4%
$406
Other
11%
$1,117