Unlock all features! Tap here to upgrade
4397 Point White Drive NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 3400 sqft
$2,258,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.62% first-year return on $492k initial cash invested.
-19.62%
Cash On Cash
2.63%
Cap Rate
0.39
DSCR
$9,954
Rent
-$8,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,954 income − $18,003 expenses = $8,049 out of pocket
Investment Breakdown
|
Purchase Price
$2258k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$492k
Downpayment
20%
$452k
Closing costs
1%
$22,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,954
Total Expenses
$18,003
Mortgage P&I
127%
$12,599
Property Taxes
12%
$1,198
Home Insurance
8%
$822
HOA
0%
$0
Property Management
12%
$1,194
CapEx
4%
$398
Vacancy
3%
$299
Maintenance
4%
$398
Other
11%
$1,095