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 Mid-Term investment with a projected -15.09% first-year return on $463k initial cash invested.
-15.09%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$10,044
Rent
-$5,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,044 income − $15,867 expenses = $5,823 out of pocket
Investment Breakdown
|
Purchase Price
$2120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$463k
Downpayment
20%
$424k
Closing costs
1%
$21,199
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,044
Total Expenses
$15,867
Mortgage P&I
107%
$10,706
Property Taxes
10%
$978
Home Insurance
8%
$768
HOA
0%
$0
Property Management
12%
$1,205
CapEx
4%
$402
Vacancy
3%
$301
Maintenance
4%
$402
Other
11%
$1,105