Unlock all features! Tap here to upgrade
7485 Glacier Ridge Place SE, Pt Orchard, WA 98367
3 beds • 2 baths • 1829 sqft
$572,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.46% first-year return on $120k initial cash invested.
-10.46%
Cash On Cash
3.93%
Cap Rate
0.68
DSCR
$2,928
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,928
Total Expenses
$3,975
Mortgage P&I
95%
$2,773
Property Taxes
8%
$236
Home Insurance
7%
$201
HOA
0%
$4
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0