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 Mid-Term investment with a projected -14.71% first-year return on $260k initial cash invested.
-14.71%
Cash On Cash
2.98%
Cap Rate
0.49
DSCR
$5,745
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,745 income − $8,933 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$1153k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,528
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,745
Total Expenses
$8,933
Mortgage P&I
101%
$5,816
Property Taxes
12%
$689
Home Insurance
7%
$416
HOA
1%
$59
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632