Unlock all features! Tap here to upgrade
2659 S East Camano Drive, Camano Island, WA 98282
3 beds • 2 baths • 1854 sqft
$780,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.03% first-year return on $164k initial cash invested.
-21.03%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,415
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$5,287
Mortgage P&I
157%
$3,793
Property Taxes
23%
$552
Home Insurance
12%
$280
HOA
1%
$33
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0