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 Long-Term investment with a projected -15.38% first-year return on $149k initial cash invested.
-15.38%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,114
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $5,021 expenses = $1,907 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,114
Total Expenses
$5,021
Mortgage P&I
114%
$3,549
Property Taxes
13%
$417
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0