Unlock all features! Tap here to upgrade
1701 Weatherswood Drive NW, Gig Harbor, WA 98335
3 beds • 3 baths • 2320 sqft
$1,471,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.2% first-year return on $327k initial cash invested.
-20.2%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$5,134
Rent
-$5,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $10,637 expenses = $5,503 out of pocket
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$327k
Downpayment
20%
$294k
Closing costs
1%
$14,712
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,134
Total Expenses
$10,637
Mortgage P&I
145%
$7,424
Property Taxes
18%
$926
Home Insurance
11%
$542
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565