Unlock all features! Tap here to upgrade
14320 Englewood Dr NW Drive NW, Gig Harbor, WA 98329
3 beds • 2 baths • 1632 sqft
$636,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $152k initial cash invested.
-8.76%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$4,347
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $5,454 expenses = $1,107 out of pocket
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,360
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$5,454
Mortgage P&I
76%
$3,289
Property Taxes
8%
$368
Home Insurance
5%
$227
HOA
2%
$92
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478