Unlock all features! Tap here to upgrade
4443 Explorer Avenue #2023, Port Orchard, WA 98367
3 beds • 2 baths • 1957 sqft
$624,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.92% first-year return on $131k initial cash invested.
-12.92%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$3,267
Rent
-$1,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $4,678 expenses = $1,411 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,267
Total Expenses
$4,678
Mortgage P&I
96%
$3,131
Property Taxes
12%
$404
Home Insurance
7%
$219
HOA
2%
$75
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0