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 Airbnb investment with a projected -5.73% first-year return on $138k initial cash invested.
-5.73%
Cash On Cash
4.84%
Cap Rate
0.83
DSCR
$4,911
Rent
-$660
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
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,722
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,911
Total Expenses
$5,571
Mortgage P&I
56%
$2,773
Property Taxes
5%
$236
Home Insurance
4%
$201
HOA
0%
$4
Property Management
15%
$737
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,228