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 Long-Term investment with a projected -22.66% first-year return on $482k initial cash invested.
-22.66%
Cash On Cash
2.13%
Cap Rate
0.32
DSCR
$7,833
Rent
-$9,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,833 income − $16,928 expenses = $9,095 out of pocket
Investment Breakdown
|
Purchase Price
$2294k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$482k
Downpayment
20%
$459k
Closing costs
1%
$22,937
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,833
Total Expenses
$16,928
Mortgage P&I
163%
$12,765
Property Taxes
18%
$1,398
Home Insurance
9%
$728
HOA
0%
$0
Property Management
10%
$783
CapEx
5%
$392
Vacancy
6%
$470
Maintenance
5%
$392
Other
0%
$0