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 Long-Term investment with a projected -21.53% first-year return on $242k initial cash invested.
-21.53%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,446
Rent
-$4,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $7,782 expenses = $4,336 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,446
Total Expenses
$7,782
Mortgage P&I
168%
$5,793
Property Taxes
20%
$673
Home Insurance
12%
$420
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0