Unlock all features! Tap here to upgrade
LOT 117 Cougar Prowl Run NW, Bremerton, WA 98312
3 beds • 3 baths • 2958 sqft
$1,079,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $245k initial cash invested.
-12.69%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$5,840
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,840 income − $8,428 expenses = $2,588 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,799
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,840
Total Expenses
$8,428
Mortgage P&I
92%
$5,380
Property Taxes
12%
$684
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642