1562 Yellow Springs Rd, Chester Springs, PA 19425
3 beds • 2 baths • 1518 sqft
$481,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.5% first-year return on $101k initial cash invested.
-12.5%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$2,682
Rent
-$1,053
Cashflow
Cash Flow
$2,682 income − $3,735 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,260
Closing costs
1%
$4,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,682
Total Expenses
$3,735
Mortgage P&I
92%
$2,460
Property Taxes
15%
$394
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0