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 Long-Term investment with a projected -19.91% first-year return on $142k initial cash invested.
-19.91%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$2,710
Rent
-$2,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,710 income − $5,064 expenses = $2,354 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,710
Total Expenses
$5,064
Mortgage P&I
128%
$3,465
Property Taxes
18%
$490
Home Insurance
9%
$243
HOA
6%
$160
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0