Unlock all features! Tap here to upgrade
633 Pierce Court NW, Bainbridge Island, WA 98110
3 beds • 3 baths • 2908 sqft
$1,395,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.92% first-year return on $293k initial cash invested.
-16.92%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$5,508
Rent
-$4,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,508
Total Expenses
$9,639
Mortgage P&I
124%
$6,837
Property Taxes
15%
$843
Home Insurance
9%
$500
HOA
1%
$28
Property Management
10%
$551
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0