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 Mid-Term investment with a projected -12.72% first-year return on $408k initial cash invested.
-12.72%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$10,065
Rent
-$4,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,065 income − $14,393 expenses = $4,328 out of pocket
Investment Breakdown
|
Purchase Price
$1858k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$372k
Closing costs
1%
$18,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,065
Total Expenses
$14,393
Mortgage P&I
92%
$9,238
Property Taxes
10%
$1,050
Home Insurance
7%
$682
HOA
0%
$0
Property Management
12%
$1,208
CapEx
4%
$403
Vacancy
3%
$302
Maintenance
4%
$403
Other
11%
$1,107