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 Mid-Term investment with a projected -18.15% first-year return on $269k initial cash invested.
-18.15%
Cash On Cash
2.85%
Cap Rate
0.43
DSCR
$5,952
Rent
-$4,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,952 income − $10,019 expenses = $4,067 out of pocket
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,952
Total Expenses
$10,019
Mortgage P&I
112%
$6,667
Property Taxes
15%
$910
Home Insurance
7%
$418
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655