Unlock all features! Tap here to upgrade
9835 NE Rose Trail Lane, Bainbridge Island, WA 98110
3 beds • 3 baths • 2228 sqft
$1,176,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.12% first-year return on $247k initial cash invested.
-16.12%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$4,690
Rent
-$3,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1176k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,690
Total Expenses
$8,007
Mortgage P&I
123%
$5,764
Property Taxes
13%
$606
Home Insurance
9%
$419
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0