Unlock all features! Tap here to upgrade
8642 University Point Circle NE, Bremerton, WA 98311
3 beds • 3 baths • 1896 sqft
$518,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.28% first-year return on $127k initial cash invested.
-4.28%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$4,010
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$4,463
Mortgage P&I
63%
$2,537
Property Taxes
10%
$382
Home Insurance
5%
$182
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441