Unlock all features! Tap here to upgrade
8405 Hansen Road NE, Bainbridge Island, WA 98110
3 beds • 4 baths • 3626 sqft
$2,293,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.14% first-year return on $500k initial cash invested.
-17.14%
Cash On Cash
3.19%
Cap Rate
0.48
DSCR
$11,750
Rent
-$7,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,750 income − $18,885 expenses = $7,135 out of pocket
Investment Breakdown
|
Purchase Price
$2294k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$500k
Downpayment
20%
$459k
Closing costs
1%
$22,937
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,750
Total Expenses
$18,885
Mortgage P&I
109%
$12,765
Property Taxes
12%
$1,398
Home Insurance
6%
$728
HOA
0%
$0
Property Management
12%
$1,410
CapEx
4%
$470
Vacancy
3%
$352
Maintenance
4%
$470
Other
11%
$1,292