Unlock all features! Tap here to upgrade
23618 SE Tiger Mountain Road, Issaquah, WA 98027
3 beds • 5 baths • 10148 sqft
$1,200,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.11% first-year return on $270k initial cash invested.
-22.11%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,708
Rent
-$4,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $8,682 expenses = $4,974 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$8,682
Mortgage P&I
161%
$5,958
Property Taxes
28%
$1,044
Home Insurance
11%
$420
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408