Unlock all features! Tap here to upgrade
3029 Yankee Girl Circle NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 2065 sqft
$1,288,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $289k initial cash invested.
-13.37%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$6,744
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,744
Total Expenses
$9,961
Mortgage P&I
95%
$6,377
Property Taxes
11%
$735
Home Insurance
7%
$471
HOA
1%
$85
Property Management
12%
$809
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742