Unlock all features! Tap here to upgrade
14864 Sivertson Road NE, Bainbridge Island, WA 98110
3 beds • 2 baths • 2208 sqft
$1,064,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.37% first-year return on $224k initial cash invested.
-16.37%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$4,402
Rent
-$3,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1065k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$213k
Closing costs
1%
$10,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,402
Total Expenses
$7,452
Mortgage P&I
121%
$5,325
Property Taxes
14%
$599
Home Insurance
9%
$384
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0