3506 Salford Station Rd, Perkiomenville, PA 18074
3 beds • 3 baths • 2141 sqft
$488,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.25% first-year return on $121k initial cash invested.
-9.25%
Cash On Cash
4.61%
Cap Rate
0.71
DSCR
$3,640
Rent
-$930
Cashflow
Cash Flow
$3,640 income − $4,570 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,760
Closing costs
1%
$4,888
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$4,570
Mortgage P&I
73%
$2,663
Property Taxes
14%
$494
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400