Unlock all features! Tap here to upgrade
14682 Komedal Road NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 3186 sqft
$1,406,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.43% first-year return on $313k initial cash invested.
-17.43%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$5,660
Rent
-$4,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1407k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,068
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,660
Total Expenses
$10,213
Mortgage P&I
123%
$6,960
Property Taxes
15%
$825
Home Insurance
9%
$504
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$623