Unlock all features! Tap here to upgrade
1200 Westtown Thornton Rd, West Chester, PA 19382
3 beds • 3 baths • 2215 sqft
$708,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $167k initial cash invested.
-8.12%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,671
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $5,800 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$142k
Closing costs
1%
$7,087
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$5,800
Mortgage P&I
76%
$3,549
Property Taxes
9%
$417
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514