Unlock all features! Tap here to upgrade
31408 SE Retreat Kanaskat Road, Ravensdale, WA 98051
4 beds • 5 baths • 4493 sqft
$1,761,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $394k initial cash invested.
-13.37%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$9,447
Rent
-$4,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1762k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$394k
Downpayment
20%
$352k
Closing costs
1%
$17,619
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,447
Total Expenses
$13,836
Mortgage P&I
92%
$8,717
Property Taxes
12%
$1,155
Home Insurance
8%
$752
HOA
0%
$0
Property Management
12%
$1,134
CapEx
4%
$378
Vacancy
3%
$283
Maintenance
4%
$378
Other
11%
$1,039