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 Mid-Term investment with a projected -20.09% first-year return on $270k initial cash invested.
-20.09%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$4,340
Rent
-$4,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $8,861 expenses = $4,521 out of pocket
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,340
Total Expenses
$8,861
Mortgage P&I
140%
$6,068
Property Taxes
21%
$897
Home Insurance
10%
$420
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$477