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 Long-Term investment with a projected -20.54% first-year return on $242k initial cash invested.
-20.54%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$3,697
Rent
-$4,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,697 income − $7,847 expenses = $4,150 out of pocket
Investment Breakdown
|
Purchase Price
$1154k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$231k
Closing costs
1%
$11,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,697
Total Expenses
$7,847
Mortgage P&I
157%
$5,811
Property Taxes
18%
$654
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0