Unlock all features! Tap here to upgrade
2484 Soundview Drive NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 2147 sqft
$1,124,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $254k initial cash invested.
-9.7%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$7,004
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,004 income − $9,059 expenses = $2,055 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$254k
Downpayment
20%
$225k
Closing costs
1%
$11,244
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,004
Total Expenses
$9,059
Mortgage P&I
80%
$5,628
Property Taxes
9%
$645
Home Insurance
6%
$406
HOA
0%
$0
Property Management
12%
$840
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$770