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 Mid-Term investment with a projected -13.78% first-year return on $225k initial cash invested.
-13.78%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$5,468
Rent
-$2,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $8,053 expenses = $2,585 out of pocket
Investment Breakdown
|
Purchase Price
$986k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,862
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$8,053
Mortgage P&I
91%
$4,952
Property Taxes
14%
$792
Home Insurance
6%
$350
HOA
2%
$100
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601