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 Long-Term investment with a projected -25.66% first-year return on $413k initial cash invested.
-25.66%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$3,365
Rent
-$8,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $12,186 expenses = $8,821 out of pocket
Investment Breakdown
|
Purchase Price
$1965k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$393k
Closing costs
1%
$19,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,365
Total Expenses
$12,186
Mortgage P&I
305%
$10,267
Property Taxes
9%
$310
Home Insurance
22%
$735
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0