Unlock all features! Tap here to upgrade
7110 Marble Beach Road NW, Gig Harbor, WA 98332
3 beds • 3 baths • 3031 sqft
$2,047,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -27.28% first-year return on $430k initial cash invested.
-27.28%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$4,816
Rent
-$9,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $14,589 expenses = $9,773 out of pocket
Investment Breakdown
|
Purchase Price
$2048k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$410k
Closing costs
1%
$20,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,816
Total Expenses
$14,589
Mortgage P&I
228%
$10,980
Property Taxes
34%
$1,621
Home Insurance
15%
$735
HOA
0%
$0
Property Management
10%
$482
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0