Unlock all features! Tap here to upgrade
5128 Rockaway Beach Road NE, Bainbridge Island, WA 98110
3 beds • 6 baths • 6382 sqft
$7,134,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -31.32% first-year return on $1498k initial cash invested.
-31.32%
Cash On Cash
-0.54%
Cap Rate
-0.09
DSCR
$4,224
Rent
-$39,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $43,321 expenses = $39,097 out of pocket
Investment Breakdown
|
Purchase Price
$7134k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1498k
Downpayment
20%
$1427k
Closing costs
1%
$71,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,224
Total Expenses
$43,321
Mortgage P&I
844%
$35,669
Property Taxes
91%
$3,825
Home Insurance
65%
$2,730
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0