Unlock all features! Tap here to upgrade
2553 Cattle Point Road, Friday Harbor, WA 98250
3 beds • 4 baths • 5022 sqft
$8,834,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -31.46% first-year return on $1855k initial cash invested.
-31.46%
Cash On Cash
-0.66%
Cap Rate
-0.11
DSCR
$3,236
Rent
-$48,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$8835k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$1855k
Downpayment
20%
$1767k
Closing costs
1%
$88,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,236
Total Expenses
$51,882
Mortgage P&I
1348%
$43,622
Property Taxes
122%
$3,936
Home Insurance
108%
$3,482
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0