Unlock all features! Tap here to upgrade
4959 Lynwood Center Road NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 2825 sqft
$1,368,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.89% first-year return on $287k initial cash invested.
-15.89%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$5,963
Rent
-$3,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,963 income − $9,769 expenses = $3,806 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$274k
Closing costs
1%
$13,683
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,963
Total Expenses
$9,769
Mortgage P&I
117%
$6,960
Property Taxes
13%
$770
Home Insurance
8%
$489
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0