Unlock all features! Tap here to upgrade
6575 NE Honeysuckle Lane, Bainbridge Island, WA 98110
3 beds • 3 baths • 2459 sqft
$1,414,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.01% first-year return on $297k initial cash invested.
-20.01%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$4,763
Rent
-$4,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,763 income − $9,717 expenses = $4,954 out of pocket
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$283k
Closing costs
1%
$14,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,763
Total Expenses
$9,717
Mortgage P&I
149%
$7,101
Property Taxes
18%
$854
Home Insurance
11%
$514
HOA
0%
$10
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0