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 Airbnb investment with a projected -23.42% first-year return on $286k initial cash invested.
-23.42%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,346
Rent
-$5,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $9,923 expenses = $5,577 out of pocket
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
$4,346
Total Expenses
$9,923
Mortgage P&I
143%
$6,223
Property Taxes
20%
$871
Home Insurance
10%
$446
HOA
7%
$297
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086