Unlock all features! Tap here to upgrade
21417 Snag Island Drive E, Lake Tapps, WA 98391
3 beds • 3 baths • 4335 sqft
$1,907,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -29.16% first-year return on $400k initial cash invested.
-29.16%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$3,059
Rent
-$9,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $12,790 expenses = $9,731 out of pocket
Investment Breakdown
|
Purchase Price
$1907k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$400k
Downpayment
20%
$381k
Closing costs
1%
$19,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,059
Total Expenses
$12,790
Mortgage P&I
312%
$9,541
Property Taxes
53%
$1,612
Home Insurance
23%
$700
HOA
5%
$141
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0