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 Long-Term investment with a projected -14.77% first-year return on $135k initial cash invested.
-14.77%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,197
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,857 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,197
Total Expenses
$4,857
Mortgage P&I
101%
$3,215
Property Taxes
17%
$554
Home Insurance
7%
$231
HOA
1%
$25
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0