Unlock all features! Tap here to upgrade
2937 E Upper Hayden Lake Rd, Hayden Lake, ID 83835
3 beds • 3 baths • 2310 sqft
$1,964,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.24% first-year return on $431k initial cash invested.
-22.24%
Cash On Cash
1.52%
Cap Rate
0.24
DSCR
$5,048
Rent
-$7,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,048 income − $13,028 expenses = $7,980 out of pocket
Investment Breakdown
|
Purchase Price
$1965k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$393k
Closing costs
1%
$19,647
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,048
Total Expenses
$13,028
Mortgage P&I
203%
$10,267
Property Taxes
6%
$310
Home Insurance
15%
$735
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555