Unlock all features! Tap here to upgrade
10911 Renton Issaquah Road SE, Issaquah, WA 98027
3 beds • 2 baths • 1870 sqft
$1,500,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $333k initial cash invested.
-17.29%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$6,120
Rent
-$4,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,120 income − $10,918 expenses = $4,798 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,120
Total Expenses
$10,918
Mortgage P&I
123%
$7,508
Property Taxes
13%
$804
Home Insurance
9%
$525
HOA
0%
$0
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673