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 Long-Term investment with a projected -21.56% first-year return on $272k initial cash invested.
-21.56%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,566
Rent
-$4,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,566 income − $8,451 expenses = $4,885 out of pocket
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,566
Total Expenses
$8,451
Mortgage P&I
181%
$6,442
Property Taxes
18%
$629
Home Insurance
13%
$453
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0