Unlock all features! Tap here to upgrade
5100 Crystal Springs Drive NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 3350 sqft
$1,418,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.17% first-year return on $298k initial cash invested.
-16.17%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$5,827
Rent
-$4,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$284k
Closing costs
1%
$14,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,827
Total Expenses
$9,840
Mortgage P&I
119%
$6,940
Property Taxes
15%
$865
Home Insurance
9%
$520
HOA
0%
$0
Property Management
10%
$583
CapEx
5%
$291
Vacancy
6%
$350
Maintenance
5%
$291
Other
0%
$0