Unlock all features! Tap here to upgrade
619 E Lauridsen Boulevard, Port Angeles, WA 98362
3 beds • 3 baths • 1575 sqft
$399,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $102k initial cash invested.
-0.51%
Cash On Cash
6.25%
Cap Rate
1.05
DSCR
$3,558
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,601
Mortgage P&I
56%
$1,979
Property Taxes
8%
$273
Home Insurance
4%
$140
HOA
0%
$0
Property Management
12%
$427
CapEx
4%
$142
Vacancy
3%
$107
Maintenance
4%
$142
Other
11%
$391