Unlock all features! Tap here to upgrade
7750 NE Bergman Road, Bainbridge Island, WA 98110
3 beds • 2 baths • 1992 sqft
$1,177,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.54% first-year return on $247k initial cash invested.
-21.54%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$3,642
Rent
-$4,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $8,080 expenses = $4,438 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,642
Total Expenses
$8,080
Mortgage P&I
164%
$5,970
Property Taxes
20%
$731
Home Insurance
12%
$432
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0