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 Mid-Term investment with a projected -7.36% first-year return on $153k initial cash invested.
-7.36%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,353
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $5,292 expenses = $939 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
$4,353
Total Expenses
$5,292
Mortgage P&I
73%
$3,196
Property Taxes
9%
$389
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479