Unlock all features! Tap here to upgrade
16641 Upper Badger Pocket Road, Ellensburg, WA 98926
3 beds • 2 baths • 1716 sqft
$843,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.57% first-year return on $177k initial cash invested.
-22.57%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$2,669
Rent
-$3,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $6,000 expenses = $3,331 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,669
Total Expenses
$6,000
Mortgage P&I
169%
$4,506
Property Taxes
19%
$500
Home Insurance
11%
$301
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0