Unlock all features! Tap here to upgrade
12622 170th Avenue Ct E Lot194, Bonney Lake, WA 98391
3 beds • 2 baths • 2410 sqft
$1,274,950
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.94% first-year return on $268k initial cash invested.
-22.94%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$3,864
Rent
-$5,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $8,983 expenses = $5,119 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,864
Total Expenses
$8,983
Mortgage P&I
167%
$6,460
Property Taxes
24%
$935
Home Insurance
12%
$446
HOA
4%
$138
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0