2087 W Southern Ave, South Williamsport, PA 17702
3 beds • 2 baths • 2367 sqft
$269,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $74,490 initial cash invested.
-12.4%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$1,606
Rent
-$770
Cashflow
Cash Flow
$1,606 income − $2,376 expenses = $770 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,606
Total Expenses
$2,376
Mortgage P&I
85%
$1,363
Property Taxes
23%
$373
Home Insurance
6%
$94
HOA
0%
$0
Property Management
12%
$193
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$177