Unlock all features! Tap here to upgrade
7901 Connells Prairie Rd E, Bonney Lake, WA 98391
3 beds • 3 baths • 3240 sqft
$986,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.26% first-year return on $207k initial cash invested.
-20.26%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,645
Rent
-$3,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $7,141 expenses = $3,496 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$197k
Closing costs
1%
$9,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,645
Total Expenses
$7,141
Mortgage P&I
136%
$4,952
Property Taxes
22%
$792
Home Insurance
10%
$350
HOA
3%
$100
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0