Unlock all features! Tap here to upgrade
13142 Holmes Point Drive NE, Kirkland, WA 98034
3 beds • 3 baths • 2280 sqft
$1,824,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.01% first-year return on $383k initial cash invested.
-23.01%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$4,462
Rent
-$7,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,462 income − $11,810 expenses = $7,348 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,462
Total Expenses
$11,810
Mortgage P&I
203%
$9,046
Property Taxes
21%
$929
Home Insurance
15%
$675
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0