6401 91st Avenue Ct W, University Place, WA 98467
3 beds • 2 baths • 2330 sqft
$856,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.33% first-year return on $198k initial cash invested.
-22.33%
Cash On Cash
1.2%
Cap Rate
0.19
DSCR
$3,369
Rent
-$3,682
Cashflow
Cash Flow
$3,369 income − $7,051 expenses = $3,682 out of pocket
Investment Breakdown
|
Purchase Price
$857k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$171k
Closing costs
1%
$8,566
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$7,051
Mortgage P&I
131%
$4,405
Property Taxes
20%
$688
Home Insurance
9%
$308
HOA
1%
$33
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842