2315 Willow Brook Dr, Huntingdon Valley, PA 19006
3 beds • 3 baths • 2736 sqft
$650,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.63% first-year return on $137k initial cash invested.
-17.63%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$3,456
Rent
-$2,006
Cashflow
Cash Flow
$3,456 income − $5,462 expenses = $2,006 out of pocket
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,456
Total Expenses
$5,462
Mortgage P&I
99%
$3,424
Property Taxes
26%
$911
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0