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 Long-Term investment with a projected -14.77% first-year return on $135k initial cash invested.
-14.77%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,902
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $4,566 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,902
Total Expenses
$4,566
Mortgage P&I
110%
$3,196
Property Taxes
13%
$389
Home Insurance
8%
$227
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0