Unlock all features! Tap here to upgrade
308 NW Bridle Ridge Boulevard, Bremerton, WA 98311
3 beds • 3 baths • 1779 sqft
$615,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $147k initial cash invested.
-5.99%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$4,334
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$5,069
Mortgage P&I
70%
$3,013
Property Taxes
8%
$368
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477