Unlock all features! Tap here to upgrade
14442 Phelps Road NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 1796 sqft
$924,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.18% first-year return on $212k initial cash invested.
-11.18%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$4,896
Rent
-$1,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,248
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$6,873
Mortgage P&I
92%
$4,491
Property Taxes
8%
$392
Home Insurance
7%
$324
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539