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 Mid-Term investment with a projected -14.5% first-year return on $313k initial cash invested.
-14.5%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$6,939
Rent
-$3,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,939 income − $10,716 expenses = $3,777 out of pocket
Investment Breakdown
|
Purchase Price
$1403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$281k
Closing costs
1%
$14,025
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,939
Total Expenses
$10,716
Mortgage P&I
101%
$7,042
Property Taxes
12%
$801
Home Insurance
7%
$513
HOA
0%
$0
Property Management
12%
$833
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$763