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 Airbnb investment with a projected -14.03% first-year return on $152k initial cash invested.
-14.03%
Cash On Cash
3.18%
Cap Rate
0.51
DSCR
$4,240
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,240 income − $6,012 expenses = $1,772 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
$4,240
Total Expenses
$6,012
Mortgage P&I
78%
$3,289
Property Taxes
9%
$368
Home Insurance
5%
$227
HOA
2%
$92
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060