Unlock all features! Tap here to upgrade
188 Glacier Peak Drive, Camano Island, WA 98282
3 beds • 3 baths • 3969 sqft
$1,492,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -23.06% first-year return on $313k initial cash invested.
-23.06%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,955
Rent
-$6,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,955 income − $9,978 expenses = $6,023 out of pocket
Investment Breakdown
|
Purchase Price
$1492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$298k
Closing costs
1%
$14,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,955
Total Expenses
$9,978
Mortgage P&I
191%
$7,536
Property Taxes
19%
$771
Home Insurance
14%
$542
HOA
3%
$100
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0