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 Long-Term investment with a projected -24.7% first-year return on $309k initial cash invested.
-24.7%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,423
Rent
-$6,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $9,781 expenses = $6,358 out of pocket
Investment Breakdown
|
Purchase Price
$1471k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$309k
Downpayment
20%
$294k
Closing costs
1%
$14,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,423
Total Expenses
$9,781
Mortgage P&I
217%
$7,424
Property Taxes
27%
$926
Home Insurance
16%
$542
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0