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 Long-Term investment with a projected -13.54% first-year return on $129k initial cash invested.
-13.54%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$2,889
Rent
-$1,457
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
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,889
Total Expenses
$4,346
Mortgage P&I
104%
$3,013
Property Taxes
13%
$368
Home Insurance
7%
$215
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0