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 Long-Term investment with a projected -24.41% first-year return on $380k initial cash invested.
-24.41%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$4,221
Rent
-$7,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,221 income − $11,948 expenses = $7,727 out of pocket
Investment Breakdown
|
Purchase Price
$1809k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$380k
Downpayment
20%
$362k
Closing costs
1%
$18,092
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,221
Total Expenses
$11,948
Mortgage P&I
216%
$9,127
Property Taxes
25%
$1,061
Home Insurance
16%
$663
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0