Unlock all features! Tap here to upgrade
1854 Commodore Lane NW, Bainbridge Island, WA 98110
3 beds • 4 baths • 3043 sqft
$1,149,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.2% first-year return on $241k initial cash invested.
-10.2%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$6,506
Rent
-$2,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1149k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$230k
Closing costs
1%
$11,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,506
Total Expenses
$8,558
Mortgage P&I
88%
$5,693
Property Taxes
12%
$761
Home Insurance
6%
$413
HOA
0%
$0
Property Management
10%
$651
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0