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 looks like a bad Long-Term investment with a projected -6.86% first-year return on $165k initial cash invested.
-6.86%
Cash On Cash
5.11%
Cap Rate
0.83
DSCR
$4,999
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,999 income − $5,941 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,999
Total Expenses
$5,941
Mortgage P&I
81%
$4,037
Property Taxes
7%
$329
Home Insurance
6%
$275
HOA
0%
$0
Property Management
10%
$500
CapEx
5%
$250
Vacancy
6%
$300
Maintenance
5%
$250
Other
0%
$0