778 Cady Mountain Road, Friday Harbor, WA 98250
3 beds • 2 baths • 2194 sqft
$1,075,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.33% first-year return on $226k initial cash invested.
-22.33%
Cash On Cash
2.12%
Cap Rate
0.32
DSCR
$3,559
Rent
-$4,201
Cashflow
Cash Flow
$3,559 income − $7,760 expenses = $4,201 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,559
Total Expenses
$7,760
Mortgage P&I
166%
$5,919
Property Taxes
15%
$539
Home Insurance
11%
$376
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0