Unlock all features! Tap here to upgrade
11205 N Arctic Falls Loop, Hayden Lake, ID 83835
3 beds • 4 baths • 2787 sqft
$1,864,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.94% first-year return on $391k initial cash invested.
-23.94%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$3,517
Rent
-$7,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$391k
Downpayment
20%
$373k
Closing costs
1%
$18,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,517
Total Expenses
$11,326
Mortgage P&I
263%
$9,251
Property Taxes
14%
$495
Home Insurance
19%
$665
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0