2087 W Southern Ave, South Williamsport, PA 17702
3 beds • 2 baths • 2367 sqft
$269,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.05% first-year return on $56,490 initial cash invested.
-22.05%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$1,071
Rent
-$1,038
Cashflow
Cash Flow
$1,071 income − $2,109 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,071
Total Expenses
$2,109
Mortgage P&I
127%
$1,363
Property Taxes
35%
$373
Home Insurance
9%
$94
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0