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 Mid-Term investment with a projected -17.45% first-year return on $286k initial cash invested.
-17.45%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$5,796
Rent
-$4,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,796 income − $9,951 expenses = $4,155 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,796
Total Expenses
$9,951
Mortgage P&I
111%
$6,460
Property Taxes
16%
$935
Home Insurance
8%
$446
HOA
2%
$138
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638