Unlock all features! Tap here to upgrade
4073 Erlands Point Road NW, Bremerton, WA 98312
3 beds • 2 baths • 2576 sqft
$1,050,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -15.92% first-year return on $239k initial cash invested.
-15.92%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$4,838
Rent
-$3,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $8,002 expenses = $3,164 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,503
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,838
Total Expenses
$8,002
Mortgage P&I
110%
$5,299
Property Taxes
14%
$676
Home Insurance
8%
$381
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532