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 Long-Term investment with a projected -16.63% first-year return on $253k initial cash invested.
-16.63%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$4,780
Rent
-$3,499
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
$253k
Downpayment
20%
$241k
Closing costs
1%
$12,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,780
Total Expenses
$8,279
Mortgage P&I
125%
$5,958
Property Taxes
13%
$641
Home Insurance
9%
$437
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0