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 Mid-Term investment with a projected -14.96% first-year return on $182k initial cash invested.
-14.96%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,622
Rent
-$2,268
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
$182k
Downpayment
20%
$156k
Closing costs
1%
$7,804
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$5,890
Mortgage P&I
105%
$3,793
Property Taxes
15%
$552
Home Insurance
8%
$280
HOA
1%
$33
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398