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 Long-Term investment with a projected -22.16% first-year return on $315k initial cash invested.
-22.16%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$4,080
Rent
-$5,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $9,898 expenses = $5,818 out of pocket
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,080
Total Expenses
$9,898
Mortgage P&I
184%
$7,508
Property Taxes
20%
$804
Home Insurance
13%
$525
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0