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 Mid-Term investment with a projected -9.68% first-year return on $242k initial cash invested.
-9.68%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$6,603
Rent
-$1,949
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
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,645
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,603
Total Expenses
$8,552
Mortgage P&I
81%
$5,325
Property Taxes
9%
$599
Home Insurance
6%
$384
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726