Unlock all features! Tap here to upgrade
1446 Deer Creek Crossing Dr, Canonsburg, PA 15317
3 beds • 3 baths • 3022 sqft
$642,100
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $153k initial cash invested.
-6.76%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$4,796
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,796 income − $5,657 expenses = $861 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$128k
Closing costs
1%
$6,421
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,796
Total Expenses
$5,657
Mortgage P&I
67%
$3,215
Property Taxes
12%
$554
Home Insurance
5%
$231
HOA
1%
$25
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528