Unlock all features! Tap here to upgrade
7380 Sunrise Estates Drive, Anacortes, WA 98221
3 beds • 3 baths • 2450 sqft
$1,154,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.86% first-year return on $260k initial cash invested.
-14.86%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$5,546
Rent
-$3,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,546 income − $8,771 expenses = $3,225 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$231k
Closing costs
1%
$11,543
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,546
Total Expenses
$8,771
Mortgage P&I
105%
$5,811
Property Taxes
12%
$654
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610