Unlock all features! Tap here to upgrade
16273 Reitan Road NE, Bainbridge Island, WA 98110
3 beds • 2 baths • 1877 sqft
$1,195,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.19% first-year return on $251k initial cash invested.
-24.19%
Cash On Cash
1.81%
Cap Rate
0.27
DSCR
$3,968
Rent
-$5,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $9,026 expenses = $5,058 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,968
Total Expenses
$9,026
Mortgage P&I
168%
$6,667
Property Taxes
23%
$910
Home Insurance
11%
$418
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0