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 Mid-Term investment with a projected -16.38% first-year return on $195k initial cash invested.
-16.38%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$4,004
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $6,667 expenses = $2,663 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$6,667
Mortgage P&I
113%
$4,506
Property Taxes
12%
$500
Home Insurance
8%
$301
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440