Unlock all features! Tap here to upgrade
11170 (HS 24) NE 134th Court NE, Redmond, WA 98052
3 beds • 2 baths • 1259 sqft
$1,275,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.07% first-year return on $286k initial cash invested.
-16.07%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$6,076
Rent
-$3,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,076
Total Expenses
$9,902
Mortgage P&I
102%
$6,223
Property Taxes
14%
$871
Home Insurance
7%
$446
HOA
5%
$297
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668