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 Mid-Term investment with a projected -18.64% first-year return on $401k initial cash invested.
-18.64%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$6,693
Rent
-$6,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,693 income − $12,926 expenses = $6,233 out of pocket
Investment Breakdown
|
Purchase Price
$1825k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$401k
Downpayment
20%
$365k
Closing costs
1%
$18,246
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,693
Total Expenses
$12,926
Mortgage P&I
135%
$9,046
Property Taxes
14%
$929
Home Insurance
10%
$675
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736