Unlock all features! Tap here to upgrade
2030 Willow Brook Dr, Huntingdon Valley, PA 19006
3 beds • 3 baths • 2231 sqft
$626,400
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $150k initial cash invested.
-9.7%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$4,530
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $5,739 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$125k
Closing costs
1%
$6,264
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,530
Total Expenses
$5,739
Mortgage P&I
70%
$3,180
Property Taxes
17%
$791
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498