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 Long-Term investment with a projected -24.57% first-year return on $474k initial cash invested.
-24.57%
Cash On Cash
1.71%
Cap Rate
0.26
DSCR
$6,636
Rent
-$9,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,636 income − $16,345 expenses = $9,709 out of pocket
Investment Breakdown
|
Purchase Price
$2258k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$452k
Closing costs
1%
$22,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,636
Total Expenses
$16,345
Mortgage P&I
190%
$12,599
Property Taxes
18%
$1,198
Home Insurance
12%
$822
HOA
0%
$0
Property Management
10%
$664
CapEx
5%
$332
Vacancy
6%
$398
Maintenance
5%
$332
Other
0%
$0