Unlock all features! Tap here to upgrade
9859 Redmond Woodinville Road NE, Redmond, WA 98052
3 beds • 2 baths • 1800 sqft
$16,000,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -28.85% first-year return on $3378k initial cash invested.
-28.85%
Cash On Cash
-0.16%
Cap Rate
-0.03
DSCR
$6,440
Rent
-$81,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,440 income − $87,660 expenses = $81,220 out of pocket
Investment Breakdown
|
Purchase Price
$16000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$3378k
Downpayment
20%
$3200k
Closing costs
1%
$160k
Rehab
0%
$0
Furnishing
0%
$18,000
Cashflow
Total Income
$6,440
Total Expenses
$87,660
Mortgage P&I
1224%
$78,812
Property Taxes
16%
$1,058
Home Insurance
87%
$5,600
HOA
0%
$0
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708