Unlock all features! Tap here to upgrade
430 Ericksen Avenue NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 1606 sqft
$1,296,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.03% first-year return on $272k initial cash invested.
-21.03%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,969
Rent
-$4,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $8,738 expenses = $4,769 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,960
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,969
Total Expenses
$8,738
Mortgage P&I
166%
$6,586
Property Taxes
16%
$652
Home Insurance
12%
$469
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0