Unlock all features! Tap here to upgrade
11220 NE Parkhill Place, Bainbridge Island, WA 98110
3 beds • 2 baths • 1492 sqft
$863,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.38% first-year return on $199k initial cash invested.
-10.38%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$5,086
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $6,811 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$173k
Closing costs
1%
$8,637
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$6,811
Mortgage P&I
84%
$4,277
Property Taxes
10%
$496
Home Insurance
6%
$310
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559