Unlock all features! Tap here to upgrade
1602 W Lake Sammamish Parkway SE, Bellevue, WA 98008
3 beds • 3 baths • 2260 sqft
$1,809,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.12% first-year return on $398k initial cash invested.
-20.12%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$6,332
Rent
-$6,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,332 income − $13,004 expenses = $6,672 out of pocket
Investment Breakdown
|
Purchase Price
$1809k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$362k
Closing costs
1%
$18,092
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,332
Total Expenses
$13,004
Mortgage P&I
144%
$9,127
Property Taxes
17%
$1,061
Home Insurance
10%
$663
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697