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 Mid-Term investment with a projected -1.37% first-year return on $120k initial cash invested.
-1.37%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$4,348
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,348 income − $4,485 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,540
Closing costs
1%
$4,877
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,348
Total Expenses
$4,485
Mortgage P&I
57%
$2,476
Property Taxes
8%
$359
Home Insurance
4%
$172
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478