Unlock all features! Tap here to upgrade
5858 Crystal Springs Drive NE, Bainbridge Island, WA 98110
3 beds • 3 baths • 3651 sqft
$3,440,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -24.62% first-year return on $741k initial cash invested.
-24.62%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$8,104
Rent
-$15,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,104 income − $23,296 expenses = $15,192 out of pocket
Investment Breakdown
|
Purchase Price
$3441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$741k
Downpayment
20%
$688k
Closing costs
1%
$34,408
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,104
Total Expenses
$23,296
Mortgage P&I
213%
$17,222
Property Taxes
26%
$2,106
Home Insurance
15%
$1,214
HOA
0%
$0
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891