Unlock all features! Tap here to upgrade
37709 Olympic View Road NE, Hansville, WA 98340
3 beds • 3 baths • 3773 sqft
$1,152,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.56% first-year return on $242k initial cash invested.
-20.56%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,830
Rent
-$4,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $7,977 expenses = $4,147 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,830
Total Expenses
$7,977
Mortgage P&I
152%
$5,816
Property Taxes
18%
$689
Home Insurance
11%
$416
HOA
2%
$59
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0