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 Long-Term investment with a projected -23.09% first-year return on $212k initial cash invested.
-23.09%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$2,665
Rent
-$4,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $6,750 expenses = $4,085 out of pocket
Investment Breakdown
|
Purchase Price
$1011k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$202k
Closing costs
1%
$10,108
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,665
Total Expenses
$6,750
Mortgage P&I
189%
$5,035
Property Taxes
25%
$655
Home Insurance
14%
$368
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0