4504 72nd Avenue Ct W, University Place, WA 98466
3 beds • 2 baths • 1944 sqft
$548,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.35% first-year return on $133k initial cash invested.
-8.35%
Cash On Cash
4.57%
Cap Rate
0.74
DSCR
$5,172
Rent
-$927
Cashflow
Cash Flow
$5,172 income − $6,099 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,486
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$6,099
Mortgage P&I
54%
$2,807
Property Taxes
12%
$617
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,293