Unlock all features! Tap here to upgrade
8395 NE Oddfellows, Bainbridge Island, WA 98110
3 beds • 4 baths • 2060 sqft
$1,250,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.14% first-year return on $281k initial cash invested.
-12.14%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$6,782
Rent
-$2,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,782 income − $9,620 expenses = $2,838 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,782
Total Expenses
$9,620
Mortgage P&I
92%
$6,254
Property Taxes
9%
$623
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746