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 Mid-Term investment with a projected -11.85% first-year return on $149k initial cash invested.
-11.85%
Cash On Cash
4.11%
Cap Rate
0.62
DSCR
$4,215
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $5,683 expenses = $1,468 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,221
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,215
Total Expenses
$5,683
Mortgage P&I
81%
$3,430
Property Taxes
14%
$595
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464