Unlock all features! Tap here to upgrade
13893 John Street NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 3436 sqft
$1,295,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.53% first-year return on $290k initial cash invested.
-16.53%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$5,349
Rent
-$3,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,349 income − $9,342 expenses = $3,993 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,349
Total Expenses
$9,342
Mortgage P&I
120%
$6,442
Property Taxes
12%
$629
Home Insurance
8%
$453
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588