Unlock all features! Tap here to upgrade
717 3rd Ave N APT 02, Seattle, WA 98109
1 beds • 1 baths • 410 sqft • 2 units
$1,765,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 14.52% first-year return on $377k initial cash invested.
14.52%
Cash On Cash
7.98%
Cap Rate
1.79
DSCR
$16,000
Rent
$4,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$16,000 income − $11,444 expenses = $4,556 cash flow
Investment Breakdown
|
Purchase Price
$1765k
Downpayment
20.0%
Interest Rate
3.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$377k
Downpayment
20%
$353k
Closing costs
1%
$17,650
Rehab
0%
$0
Furnishing
0%
$6,000
Cashflow
Total Income
$16,000
Total Expenses
$11,444
Mortgage P&I
41%
$6,539
Property Taxes
1%
$185
Home Insurance
8%
$1,200
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$640
Vacancy
3%
$480
Maintenance
4%
$640
Other
11%
$1,760
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality