Unlock all features! Tap here to upgrade
16974 Olympic View Road NW, Silverdale, WA 98383
3 beds • 3 baths • 2773 sqft
$1,021,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.38% first-year return on $233k initial cash invested.
-14.38%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$5,100
Rent
-$2,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $7,886 expenses = $2,786 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$204k
Closing costs
1%
$10,217
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$7,886
Mortgage P&I
100%
$5,114
Property Taxes
13%
$670
Home Insurance
7%
$368
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561