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 Long-Term investment with a projected -21.68% first-year return on $310k initial cash invested.
-21.68%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$4,381
Rent
-$5,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,381 income − $9,975 expenses = $5,594 out of pocket
Investment Breakdown
|
Purchase Price
$1474k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$310k
Downpayment
20%
$295k
Closing costs
1%
$14,743
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,381
Total Expenses
$9,975
Mortgage P&I
172%
$7,540
Property Taxes
17%
$754
Home Insurance
12%
$542
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0