2315 Willow Brook Dr, Huntingdon Valley, PA 19006
3 beds • 3 baths • 2736 sqft
$650,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.86% first-year return on $155k initial cash invested.
-8.86%
Cash On Cash
4.6%
Cap Rate
0.73
DSCR
$5,184
Rent
-$1,141
Cashflow
Cash Flow
$5,184 income − $6,325 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,502
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,184
Total Expenses
$6,325
Mortgage P&I
66%
$3,424
Property Taxes
18%
$911
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570