Unlock all features! Tap here to upgrade
7733 Hansen Road NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 4442 sqft
$4,244,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -23.49% first-year return on $909k initial cash invested.
-23.49%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$10,768
Rent
-$17,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,768 income − $28,569 expenses = $17,801 out of pocket
Investment Breakdown
|
Purchase Price
$4244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$909k
Downpayment
20%
$849k
Closing costs
1%
$42,442
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$10,768
Total Expenses
$28,569
Mortgage P&I
195%
$21,043
Property Taxes
21%
$2,291
Home Insurance
15%
$1,574
HOA
0%
$0
Property Management
12%
$1,292
CapEx
4%
$431
Vacancy
3%
$323
Maintenance
4%
$431
Other
11%
$1,184