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 Long-Term investment with a projected -29.39% first-year return on $3360k initial cash invested.
-29.39%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$4,293
Rent
-$82,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$16000k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$3360k
Downpayment
20%
$3200k
Closing costs
1%
$160k
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,293
Total Expenses
$86,587
Mortgage P&I
1836%
$78,812
Property Taxes
25%
$1,058
Home Insurance
130%
$5,600
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0