Unlock all features! Tap here to upgrade
150 N Rhododendron Drive, Port Townsend, WA 98368
3 beds • 3 baths • 2414 sqft
$675,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.58% first-year return on $160k initial cash invested.
-12.58%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$4,065
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $5,741 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,755
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,065
Total Expenses
$5,741
Mortgage P&I
85%
$3,465
Property Taxes
12%
$490
Home Insurance
6%
$243
HOA
4%
$160
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447