Unlock all features! Tap here to upgrade
4557 NW Knute Anderson Road, Silverdale, WA 98383
3 beds • 3 baths • 1515 sqft
$487,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.1% first-year return on $102k initial cash invested.
-10.1%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$2,899
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,899 income − $3,761 expenses = $862 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,540
Closing costs
1%
$4,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,899
Total Expenses
$3,761
Mortgage P&I
85%
$2,476
Property Taxes
12%
$359
Home Insurance
6%
$172
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0