Unlock all features! Tap here to upgrade
15153 Sunrise Drive NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 2411 sqft
$1,402,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.1% first-year return on $295k initial cash invested.
-20.1%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$4,626
Rent
-$4,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $9,559 expenses = $4,933 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$281k
Closing costs
1%
$14,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,626
Total Expenses
$9,559
Mortgage P&I
152%
$7,042
Property Taxes
17%
$801
Home Insurance
11%
$513
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0