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 Long-Term investment with a projected -21.69% first-year return on $268k initial cash invested.
-21.69%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$4,051
Rent
-$4,840
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
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,051
Total Expenses
$8,891
Mortgage P&I
154%
$6,223
Property Taxes
22%
$871
Home Insurance
11%
$446
HOA
7%
$297
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0