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 Mid-Term investment with a projected -30.11% first-year return on $1516k initial cash invested.
-30.11%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$6,336
Rent
-$38,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,336 income − $44,377 expenses = $38,041 out of pocket
Investment Breakdown
|
Purchase Price
$7134k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1516k
Downpayment
20%
$1427k
Closing costs
1%
$71,340
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,336
Total Expenses
$44,377
Mortgage P&I
563%
$35,669
Property Taxes
60%
$3,825
Home Insurance
43%
$2,730
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697