1562 Yellow Springs Rd, Chester Springs, PA 19425
3 beds • 2 baths • 1518 sqft
$481,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $119k initial cash invested.
-3.87%
Cash On Cash
5.58%
Cap Rate
0.91
DSCR
$4,023
Rent
-$384
Cashflow
Cash Flow
$4,023 income − $4,407 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,260
Closing costs
1%
$4,813
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,023
Total Expenses
$4,407
Mortgage P&I
61%
$2,460
Property Taxes
10%
$394
Home Insurance
5%
$184
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443