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 Mid-Term investment with a projected -14.34% first-year return on $315k initial cash invested.
-14.34%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$7,144
Rent
-$3,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,144 income − $10,908 expenses = $3,764 out of pocket
Investment Breakdown
|
Purchase Price
$1414k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$283k
Closing costs
1%
$14,144
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,144
Total Expenses
$10,908
Mortgage P&I
99%
$7,101
Property Taxes
12%
$854
Home Insurance
7%
$514
HOA
0%
$10
Property Management
12%
$857
CapEx
4%
$286
Vacancy
3%
$214
Maintenance
4%
$286
Other
11%
$786