Unlock all features! Tap here to upgrade
3935 NE Vista Del Rey Drive, East Wenatchee, WA 98802
3 beds • 2 baths • 1204 sqft
$497,300
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.42% first-year return on $122k initial cash invested.
-3.42%
Cash On Cash
5.57%
Cap Rate
0.94
DSCR
$4,967
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,460
Closing costs
1%
$4,973
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,967
Total Expenses
$5,316
Mortgage P&I
49%
$2,458
Property Taxes
5%
$248
Home Insurance
4%
$175
HOA
1%
$50
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242