Unlock all features! Tap here to upgrade
7575 NE New Brooklyn Road, Bainbridge Island, WA 98110
3 beds • 4 baths • 3525 sqft
$1,850,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.71% first-year return on $407k initial cash invested.
-16.71%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$7,822
Rent
-$5,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,822
Total Expenses
$13,483
Mortgage P&I
117%
$9,165
Property Taxes
13%
$1,010
Home Insurance
8%
$648
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860