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 Long-Term investment with a projected -21.51% first-year return on $389k initial cash invested.
-21.51%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$5,215
Rent
-$6,965
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
$389k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,215
Total Expenses
$12,180
Mortgage P&I
176%
$9,165
Property Taxes
19%
$1,010
Home Insurance
12%
$648
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0