Unlock all features! Tap here to upgrade
17381 W Big Lake Boulevard, Mount Vernon, WA 98274
3 beds • 2 baths • 1458 sqft
$900,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.86% first-year return on $207k initial cash invested.
-15.86%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$4,120
Rent
-$2,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $6,856 expenses = $2,736 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$6,856
Mortgage P&I
107%
$4,410
Property Taxes
18%
$730
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453