Unlock all features! Tap here to upgrade
20425 Little Bearcreek Road, Woodinville, WA 98072
3 beds • 3 baths • 3092 sqft
$1,474,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $328k initial cash invested.
-16.48%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$6,572
Rent
-$4,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,572 income − $11,071 expenses = $4,499 out of pocket
Investment Breakdown
|
Purchase Price
$1474k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$295k
Closing costs
1%
$14,743
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,572
Total Expenses
$11,071
Mortgage P&I
115%
$7,540
Property Taxes
11%
$754
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$723