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 Long-Term investment with a projected -22.33% first-year return on $295k initial cash invested.
-22.33%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$3,773
Rent
-$5,497
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
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,773
Total Expenses
$9,270
Mortgage P&I
184%
$6,960
Property Taxes
22%
$825
Home Insurance
13%
$504
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0