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 Mid-Term investment with a projected -15.97% first-year return on $265k initial cash invested.
-15.97%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$5,463
Rent
-$3,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,463 income − $8,992 expenses = $3,529 out of pocket
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,773
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,463
Total Expenses
$8,992
Mortgage P&I
109%
$5,970
Property Taxes
13%
$731
Home Insurance
8%
$432
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601