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 Long-Term investment with a projected -24.3% first-year return on $284k initial cash invested.
-24.3%
Cash On Cash
1.72%
Cap Rate
0.26
DSCR
$3,930
Rent
-$5,756
Cashflow
Cash Flow
$3,930 income − $9,686 expenses = $5,756 out of pocket
Investment Breakdown
|
Purchase Price
$1354k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$9,686
Mortgage P&I
191%
$7,496
Property Taxes
17%
$679
Home Insurance
12%
$490
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0