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 -15.64% first-year return on $153k initial cash invested.
-15.64%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$3,492
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $5,489 expenses = $1,997 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
$3,492
Total Expenses
$5,489
Mortgage P&I
92%
$3,196
Property Taxes
11%
$389
Home Insurance
7%
$227
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873