Unlock all features! Tap here to upgrade
1213 Ocean Shores Boulevard SW, Ocean Shores, WA 98569
7 beds • 2 baths • 1664 sqft
$780,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.37% first-year return on $206k initial cash invested.
-15.37%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,820
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
5%
$42,000
Cashflow
Total Income
$2,820
Total Expenses
$5,456
Mortgage P&I
138%
$3,888
Property Taxes
12%
$336
Home Insurance
10%
$273
HOA
0%
$0
Property Management
12%
$338
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$310
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality