Unlock all features! Tap here to upgrade
1962 Homestead Duquesne Rd, West Mifflin, PA 15122
3 beds • 3 baths • 1084 sqft
$224,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.81% first-year return on $47,229 initial cash invested.
-14.81%
Cash On Cash
3.83%
Cap Rate
0.59
DSCR
$1,594
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $2,177 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,594
Total Expenses
$2,177
Mortgage P&I
77%
$1,221
Property Taxes
29%
$462
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0