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 Mid-Term investment with a projected -16.31% first-year return on $244k initial cash invested.
-16.31%
Cash On Cash
3.15%
Cap Rate
0.48
DSCR
$5,338
Rent
-$3,312
Cashflow
Cash Flow
$5,338 income − $8,650 expenses = $3,312 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$8,650
Mortgage P&I
111%
$5,919
Property Taxes
10%
$539
Home Insurance
7%
$376
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587