Unlock all features! Tap here to upgrade
3810 Forest Beach Drive NW, Gig Harbor, WA 98335
3 beds • 3 baths • 3242 sqft
$2,094,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.45% first-year return on $458k initial cash invested.
-19.45%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$7,716
Rent
-$7,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,716 income − $15,138 expenses = $7,422 out of pocket
Investment Breakdown
|
Purchase Price
$2094k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$458k
Downpayment
20%
$419k
Closing costs
1%
$20,943
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,716
Total Expenses
$15,138
Mortgage P&I
136%
$10,485
Property Taxes
16%
$1,266
Home Insurance
10%
$763
HOA
0%
$0
Property Management
12%
$926
CapEx
4%
$309
Vacancy
3%
$231
Maintenance
4%
$309
Other
11%
$849