Unlock all features! Tap here to upgrade
4109 Bakerstown Culmerville Rd, Gibsonia, PA 15044
3 beds • 2 baths • 1800 sqft
$269,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.6% first-year return on $56,679 initial cash invested.
-3.6%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$2,243
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,243 income − $2,413 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$2,413
Mortgage P&I
61%
$1,367
Property Taxes
16%
$369
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0