Unlock all features! Tap here to upgrade
8210 University Point Circle NE, Bremerton, WA 98311
3 beds • 3 baths • 2020 sqft
$569,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.41% first-year return on $120k initial cash invested.
-12.41%
Cash On Cash
3.54%
Cap Rate
0.61
DSCR
$2,884
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $4,120 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,884
Total Expenses
$4,120
Mortgage P&I
96%
$2,773
Property Taxes
14%
$397
Home Insurance
7%
$201
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0