Unlock all features! Tap here to upgrade
7415 Boston Harbor Road NE #1, Olympia, WA 98506
3 beds • 4 baths • 2326 sqft
$1,200,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -24.98% first-year return on $252k initial cash invested.
-24.98%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,893
Rent
-$5,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,893 income − $8,138 expenses = $5,245 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,893
Total Expenses
$8,138
Mortgage P&I
210%
$6,068
Property Taxes
31%
$897
Home Insurance
15%
$420
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0