Unlock all features! Tap here to upgrade
1350 Bonnie View Acres Road, Oak Harbor, WA 98277
3 beds • 3 baths • 3015 sqft
$1,815,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -24.1% first-year return on $399k initial cash invested.
-24.1%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$3,654
Rent
-$8,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$363k
Closing costs
1%
$18,153
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$11,670
Mortgage P&I
246%
$8,981
Property Taxes
22%
$791
Home Insurance
18%
$656
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402