Unlock all features! Tap here to upgrade
20509 NE State Highway 305 NE NE, Poulsbo, WA 98370
3 beds • 2 baths • 2940 sqft
$631,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $151k initial cash invested.
-8.13%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$4,328
Rent
-$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $5,348 expenses = $1,020 out of pocket
Investment Breakdown
|
Purchase Price
$631k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$126k
Closing costs
1%
$6,312
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$5,348
Mortgage P&I
73%
$3,178
Property Taxes
11%
$472
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476