Unlock all features! Tap here to upgrade
2101 NE William E Sutton Road, Bremerton, WA 98311
3 beds • 3 baths • 1874 sqft
$575,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -10.68% first-year return on $121k initial cash invested.
-10.68%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$2,936
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $4,011 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,936
Total Expenses
$4,011
Mortgage P&I
97%
$2,858
Property Taxes
6%
$186
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0