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 Mid-Term investment with a projected -2.93% first-year return on $139k initial cash invested.
-2.93%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$4,404
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $4,743 expenses = $339 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$4,743
Mortgage P&I
65%
$2,858
Property Taxes
4%
$186
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484