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 Mid-Term investment with a projected -10.63% first-year return on $311k initial cash invested.
-10.63%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$8,262
Rent
-$2,754
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
$311k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,262
Total Expenses
$11,016
Mortgage P&I
83%
$6,837
Property Taxes
10%
$843
Home Insurance
6%
$500
HOA
0%
$28
Property Management
12%
$991
CapEx
4%
$330
Vacancy
3%
$248
Maintenance
4%
$330
Other
11%
$909