This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $82,740 initial cash invested.
-6.67%
Cash On Cash
5.6%
Cap Rate
0.86
DSCR
$3,070
Rent
-$460
Cashflow
Cash Flow
$3,070 income − $3,530 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,740
Downpayment
20%
$78,800
Closing costs
1%
$3,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$3,530
Mortgage P&I
70%
$2,145
Property Taxes
15%
$448
Home Insurance
5%
$138
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
602 Paxon Hollow Rd, Broomall, PA 19008 | $3,200 | 3 | 2 | 1379 | 0.1 mi |
2653 Brierwood Rd, Broomall, PA 19008 | $2,800 | 3 | 2 | 1492 | 1 mi |
2730 Old Cedar Grove Rd, Broomall, PA 19008 | $3,495 | 3 | 2 | 1278 | 1.6 mi |
Projection Charts
Investment Value YoY