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 Long-Term investment with a projected -16.38% first-year return on $236k initial cash invested.
-16.38%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,669
Rent
-$3,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,669 income − $7,892 expenses = $3,223 out of pocket
Investment Breakdown
|
Purchase Price
$1124k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$236k
Downpayment
20%
$225k
Closing costs
1%
$11,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,669
Total Expenses
$7,892
Mortgage P&I
121%
$5,628
Property Taxes
14%
$645
Home Insurance
9%
$406
HOA
0%
$0
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0