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 Long-Term investment with a projected -11.9% first-year return on $109k initial cash invested.
-11.9%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$2,730
Rent
-$1,080
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
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,730
Total Expenses
$3,810
Mortgage P&I
93%
$2,537
Property Taxes
14%
$382
Home Insurance
7%
$182
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2523 Ne William E Sutton Rd, Bremerton, WA 98311 | $2,800 | 3 | 2.5 | 1792 | 1.4 mi |
7151 Sunset Ave NE, Bremerton, WA 98311 | $2,700 | 3 | 2 | 1916 | 0.7 mi |
7665 Clover Blossom Ln NE, Bremerton, WA 98311 | $2,775 | 3 | 2 | 1910 | 1.3 mi |
6842 Aquene Loop NE, Bremerton, WA 98311 | $2,300 | 3 | 2.5 | 1600 | 0.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality