Unlock all features! Tap here to upgrade
30870 Cumberland-Kanaskat Road, Ravensdale, WA 98051
3 beds • 2 baths • 1440 sqft
$350,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -0.24% first-year return on $73,500 initial cash invested.
-0.24%
Cash On Cash
6.26%
Cap Rate
1.06
DSCR
$2,471
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,471
Total Expenses
$2,486
Mortgage P&I
69%
$1,717
Property Taxes
0%
$4
Home Insurance
5%
$122
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0