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 Long-Term investment with a projected -27.47% first-year return on $723k initial cash invested.
-27.47%
Cash On Cash
0.33%
Cap Rate
0.06
DSCR
$5,403
Rent
-$16,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,403 income − $21,946 expenses = $16,543 out of pocket
Investment Breakdown
|
Purchase Price
$3441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$723k
Downpayment
20%
$688k
Closing costs
1%
$34,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,403
Total Expenses
$21,946
Mortgage P&I
319%
$17,222
Property Taxes
39%
$2,106
Home Insurance
22%
$1,214
HOA
0%
$0
Property Management
10%
$540
CapEx
5%
$270
Vacancy
6%
$324
Maintenance
5%
$270
Other
0%
$0