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 Long-Term investment with a projected -17.03% first-year return on $181k initial cash invested.
-17.03%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,391
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,391 income − $5,965 expenses = $2,574 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,637
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,391
Total Expenses
$5,965
Mortgage P&I
126%
$4,277
Property Taxes
15%
$496
Home Insurance
9%
$310
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0