Unlock all features! Tap here to upgrade
4320 Palomino Drive NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 2508 sqft
$1,202,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $271k initial cash invested.
-10.22%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$7,170
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,026
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,170
Total Expenses
$9,474
Mortgage P&I
83%
$5,958
Property Taxes
9%
$641
Home Insurance
6%
$437
HOA
0%
$0
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789