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 Long-Term investment with a projected -11.3% first-year return on $84,525 initial cash invested.
-11.3%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$2,756
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,552 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,525
Downpayment
20%
$80,500
Closing costs
1%
$4,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,756
Total Expenses
$3,552
Mortgage P&I
75%
$2,059
Property Taxes
23%
$636
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0