Unlock all features! Tap here to upgrade
906 Unionville Wawaset Rd, Kennett Square, PA 19348
3 beds • 3 baths • 2010 sqft
$622,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.92% first-year return on $131k initial cash invested.
-19.92%
Cash On Cash
2.7%
Cap Rate
0.41
DSCR
$2,810
Rent
-$2,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $4,979 expenses = $2,169 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,979
Mortgage P&I
122%
$3,430
Property Taxes
21%
$595
Home Insurance
8%
$224
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0