Unlock all features! Tap here to upgrade
9864 East Leavenworth Road, Leavenworth, WA 98826
3 beds • 3 baths • 3071 sqft
$1,150,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -16.06% first-year return on $260k initial cash invested.
-16.06%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$5,169
Rent
-$3,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,169 income − $8,644 expenses = $3,475 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,507
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,169
Total Expenses
$8,644
Mortgage P&I
112%
$5,793
Property Taxes
13%
$673
Home Insurance
8%
$420
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569