Unlock all features! Tap here to upgrade
9251 N Ashworth Avenue N, Seattle, WA 98103
12 beds • 5 baths • 3520 sqft • 4 units
$1,351,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.55% first-year return on $356k initial cash invested.
-3.55%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$13,712
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$270k
Closing costs
1%
$13,516
Rehab
0%
$0
Furnishing
5%
$72,000
Cashflow
Total Income
$13,712
Total Expenses
$14,765
Mortgage P&I
49%
$6,720
Property Taxes
7%
$976
Home Insurance
4%
$488
HOA
0%
$0
Property Management
15%
$2,057
CapEx
4%
$548
Vacancy
0%
$0
Maintenance
4%
$548
Other
25%
$3,428