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 Long-Term investment with a projected -18.14% first-year return on $263k initial cash invested.
-18.14%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$4,521
Rent
-$3,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $8,490 expenses = $3,969 out of pocket
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,521
Total Expenses
$8,490
Mortgage P&I
138%
$6,254
Property Taxes
14%
$623
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0