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 Long-Term investment with a projected -20.34% first-year return on $215k initial cash invested.
-20.34%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,400
Rent
-$3,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,400 income − $7,036 expenses = $3,636 out of pocket
Investment Breakdown
|
Purchase Price
$1022k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$204k
Closing costs
1%
$10,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,400
Total Expenses
$7,036
Mortgage P&I
150%
$5,114
Property Taxes
20%
$670
Home Insurance
11%
$368
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0