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 Mid-Term investment with a projected -4.79% first-year return on $149k initial cash invested.
-4.79%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$4,900
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,900 income − $5,495 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,241
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$5,495
Mortgage P&I
64%
$3,131
Property Taxes
8%
$404
Home Insurance
4%
$219
HOA
2%
$75
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539