Unlock all features! Tap here to upgrade
961 Old Huntingdon Pike, Huntingdon Valley, PA 19006
3 beds • 2 baths • 1263 sqft
$402,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.24% first-year return on $103k initial cash invested.
-1.24%
Cash On Cash
6.31%
Cap Rate
1.03
DSCR
$4,134
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,134 income − $4,240 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,500
Closing costs
1%
$4,025
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,134
Total Expenses
$4,240
Mortgage P&I
50%
$2,059
Property Taxes
15%
$636
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455