631 Maple Heights Road, Camano Island, WA 98282
3 beds • 3 baths • 3342 sqft
$1,353,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -18.95% first-year return on $302k initial cash invested.
-18.95%
Cash On Cash
2.62%
Cap Rate
0.39
DSCR
$5,895
Rent
-$4,774
Cashflow
Cash Flow
$5,895 income − $10,669 expenses = $4,774 out of pocket
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$271k
Closing costs
1%
$13,535
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$10,669
Mortgage P&I
127%
$7,496
Property Taxes
12%
$679
Home Insurance
8%
$490
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648