3506 Salford Station Rd, Perkiomenville, PA 18074
3 beds • 3 baths • 2141 sqft
$488,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.96% first-year return on $103k initial cash invested.
-17.96%
Cash On Cash
3.06%
Cap Rate
0.47
DSCR
$2,427
Rent
-$1,536
Cashflow
Cash Flow
$2,427 income − $3,963 expenses = $1,536 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,760
Closing costs
1%
$4,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,427
Total Expenses
$3,963
Mortgage P&I
110%
$2,663
Property Taxes
20%
$494
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0