Unlock all features! Tap here to upgrade
12901 Sunrise Drive NE, Bainbridge Island, WA 98110
3 beds • 2 baths • 3567 sqft
$785,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.01% first-year return on $183k initial cash invested.
2.01%
Cash On Cash
7.1%
Cap Rate
1.15
DSCR
$7,498
Rent
$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,498 income − $7,191 expenses = $307 cash flow
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,498
Total Expenses
$7,191
Mortgage P&I
54%
$4,037
Property Taxes
4%
$329
Home Insurance
4%
$275
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825