Unlock all features! Tap here to upgrade
11150 Champagne Point Road NE, Kirkland, WA 98034
3 beds • 3 baths • 2610 sqft
$1,750,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.86% first-year return on $368k initial cash invested.
-19.86%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$4,341
Rent
-$6,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$368k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,341
Total Expenses
$10,423
Mortgage P&I
198%
$8,576
Property Taxes
2%
$107
Home Insurance
14%
$612
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0