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 -12.62% first-year return on $138k initial cash invested.
-12.62%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$3,385
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,385 income − $4,838 expenses = $1,453 out of pocket
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
$3,385
Total Expenses
$4,838
Mortgage P&I
82%
$2,773
Property Taxes
7%
$236
Home Insurance
6%
$201
HOA
0%
$4
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846