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 Long-Term investment with a projected -18.85% first-year return on $227k initial cash invested.
-18.85%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$3,893
Rent
-$3,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,893 income − $7,455 expenses = $3,562 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,893
Total Expenses
$7,455
Mortgage P&I
138%
$5,380
Property Taxes
18%
$684
Home Insurance
10%
$378
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0