Unlock all features! Tap here to upgrade
4560 ISLAND Avenue, Bainbridge Island, WA 98110
3 beds • 3 baths • 3507 sqft
$1,858,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.47% first-year return on $390k initial cash invested.
-18.47%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$6,710
Rent
-$6,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,710 income − $12,716 expenses = $6,006 out of pocket
Investment Breakdown
|
Purchase Price
$1858k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$372k
Closing costs
1%
$18,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,710
Total Expenses
$12,716
Mortgage P&I
138%
$9,238
Property Taxes
16%
$1,050
Home Insurance
10%
$682
HOA
0%
$0
Property Management
10%
$671
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0