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 Mid-Term investment with a projected -15.62% first-year return on $290k initial cash invested.
-15.62%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$5,954
Rent
-$3,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,954 income − $9,731 expenses = $3,777 out of pocket
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,960
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,954
Total Expenses
$9,731
Mortgage P&I
111%
$6,586
Property Taxes
11%
$652
Home Insurance
8%
$469
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655