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 Long-Term investment with a projected -17.92% first-year return on $132k initial cash invested.
-17.92%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,020
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $4,984 expenses = $1,964 out of pocket
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,020
Total Expenses
$4,984
Mortgage P&I
105%
$3,180
Property Taxes
26%
$791
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0