Unlock all features! Tap here to upgrade
13123 Phelps Road NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 3524 sqft
$2,119,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.21% first-year return on $445k initial cash invested.
-20.21%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$6,696
Rent
-$7,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,696 income − $14,194 expenses = $7,498 out of pocket
Investment Breakdown
|
Purchase Price
$2120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$445k
Downpayment
20%
$424k
Closing costs
1%
$21,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,696
Total Expenses
$14,194
Mortgage P&I
160%
$10,706
Property Taxes
15%
$978
Home Insurance
11%
$768
HOA
0%
$0
Property Management
10%
$670
CapEx
5%
$335
Vacancy
6%
$402
Maintenance
5%
$335
Other
0%
$0