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 Mid-Term investment with a projected -9.1% first-year return on $305k initial cash invested.
-9.1%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$8,944
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,944 income − $11,260 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$305k
Downpayment
20%
$274k
Closing costs
1%
$13,683
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,944
Total Expenses
$11,260
Mortgage P&I
78%
$6,960
Property Taxes
9%
$770
Home Insurance
5%
$489
HOA
0%
$0
Property Management
12%
$1,073
CapEx
4%
$358
Vacancy
3%
$268
Maintenance
4%
$358
Other
11%
$984