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 Long-Term investment with a projected -17.25% first-year return on $194k initial cash invested.
-17.25%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,264
Rent
-$2,791
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
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,264
Total Expenses
$6,055
Mortgage P&I
138%
$4,491
Property Taxes
12%
$392
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0