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 Long-Term investment with a projected -21.73% first-year return on $189k initial cash invested.
-21.73%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,747
Rent
-$3,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,747 income − $6,169 expenses = $3,422 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,747
Total Expenses
$6,169
Mortgage P&I
161%
$4,410
Property Taxes
27%
$730
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0