Unlock all features! Tap here to upgrade
2347 Fancher Field Road, East Wenatchee, WA 98802
3 beds • 2 baths • 1150 sqft
$423,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -2.13% first-year return on $107k initial cash invested.
-2.13%
Cash On Cash
6.06%
Cap Rate
0.99
DSCR
$4,413
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,413 income − $4,603 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,413
Total Expenses
$4,603
Mortgage P&I
49%
$2,149
Property Taxes
4%
$169
Home Insurance
3%
$149
HOA
0%
$17
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,103