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 Mid-Term investment with a projected -4.5% first-year return on $138k initial cash invested.
-4.5%
Cash On Cash
5.12%
Cap Rate
0.88
DSCR
$4,326
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $4,842 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$4,842
Mortgage P&I
64%
$2,773
Property Taxes
9%
$397
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476