Unlock all features! Tap here to upgrade
4642 Willamette Street, Port Townsend, WA 98368
3 beds • 4 baths • 3040 sqft
$1,010,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.82% first-year return on $230k initial cash invested.
-17.82%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,998
Rent
-$3,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $7,418 expenses = $3,420 out of pocket
Investment Breakdown
|
Purchase Price
$1011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$202k
Closing costs
1%
$10,108
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$7,418
Mortgage P&I
126%
$5,035
Property Taxes
16%
$655
Home Insurance
9%
$368
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440