Unlock all features! Tap here to upgrade
11991 William Heights Ln. SW, Pt Orchard, WA 98367
3 beds • 2 baths • 1892 sqft
$643,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.04% first-year return on $153k initial cash invested.
-15.04%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,637
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,637 income − $5,557 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,637
Total Expenses
$5,557
Mortgage P&I
88%
$3,196
Property Taxes
11%
$389
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909