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 -24.64% first-year return on $286k initial cash invested.
-24.64%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$3,788
Rent
-$5,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $9,656 expenses = $5,868 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
$3,788
Total Expenses
$9,656
Mortgage P&I
164%
$6,223
Property Taxes
23%
$871
Home Insurance
12%
$446
HOA
8%
$297
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947