Unlock all features! Tap here to upgrade
2123 E James Street, Seattle, WA 98122
9 beds • 5 baths • 4800 sqft • 5 units
$1,880,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -2.86% first-year return on $449k initial cash invested.
-2.86%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$18,795
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1880k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$376k
Closing costs
1%
$18,800
Rehab
0%
$0
Furnishing
3%
$54,000
Cashflow
Total Income
$18,795
Total Expenses
$19,863
Mortgage P&I
49%
$9,198
Property Taxes
5%
$985
Home Insurance
4%
$658
HOA
0%
$0
Property Management
15%
$2,819
CapEx
4%
$752
Vacancy
0%
$0
Maintenance
4%
$752
Other
25%
$4,699