Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$2,099,900

For Sale - Active
671 Chilliwack Ln, Mars, PA 16046
6 Beds
7 Baths
0 Square Feet
0.00 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 3 days ago
Updated: Jul 21, 2025 at 03:33AM

Investment Summary


Monthly Cash Flow
-$8,954
Cap Rate
0.6%
Cash-on-Cash Return
-22.2%
Debt Coverage Ratio
0.10
Internal Rate of Return (5 years)
-17.5%

Property Description


0.00 Acres Lot
Built in 2020
For Sale - Active
Units n/a

A true pride of ownership lies within this meticulously maintained beautiful Infinity Custom home in a desirable Venango Trails neighborhood. Close to highway and shopping. Move in Ready. Beautiful Kitchen, elegant counter tops and open floor plan overlooking the beautiful back to woods view. Spacious living room with oversized picture windows to allow lots of natural light. 6 Bedrooms 7 bathrooms that include one master suite on the main level and another master suite on the second floor. Basement features beautiful large size windows overlooking the beautiful yard. Additional there are 2 room guest suite, 1 full bathroom, living area, play room and a beautiful kitchen in the basement. The open floor plan on both levels is an entertainers dream. Property details are all approximate please verify info from the town.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Details: Attached, Garage
  • Garage Spaces: 4
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 6

Bathroom Information

  • # of Baths (Full): 6
  • # of Baths (Partial): 1
  • # of Baths (Total): 7.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Walk-Out Access
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Material: Asphalt

HOA

  • Has HOA: Yes
  • HOA Fee: $90/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 2181D387
  • Lot Size: 0 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Two Story
  • Year Built: 2020

Tax Information

  • Annual Tax: $20,246

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas, Forced Air
  • Cooling: Central Air

Location

  • County: Allegheny

Listing Details


Listed by:
CHRISTOPHER CARR
HOMEZU
(855) 885-4663

Source:
West Penn MultiList
MLS#: 1694372
West Penn MultiList

Investment Summary


Monthly Cash Flow
-$8,954
Cap Rate
0.6%
Cash-on-Cash Return
-22.2%
Debt Coverage Ratio
0.10
Internal Rate of Return (5 years)
-17.5%

Purchase Details

Find an Agent

Purchase price:
$2,099,900
Amount financed:
-$1,679,920
Down payment:
$419,980
Closing costs:
$62,997
Rehab costs:
$0
Initial cash invested:
$482,977
Square feet:
0
Cost per square foot:
n/a
Monthly rent per square foot:
n/a

Financing Details

Find a Lender

Loan amount:
$1,679,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$9,937
Property tax:
$1,687
Insurance:
$280
Private mortgage insurance (PMI):
$0
Monthly payment:
$11,904

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,000 $48,000
Vacancy loss: (6%)
6% -$240 -$2,880
Operating income:
$3,760 $45,120

Operating Expenses


% Rent Monthly Yearly
Property taxes: (42%)
42%-$1,687-$20,246
Insurance: (7%)
7%-$280-$3,360
Property management: (8%)
8%-$320-$3,840
Repairs & maintenance: (5%)
5%-$200-$2,400
Capital expenditures: (5%)
5%-$200-$2,400
HOA fees: (2%)
2%-$90-$1,080
Total operating expenses: (69%)
69%-$2,777-$33,326

Cash Flow


Monthly Yearly
Net operating income:
$983 $11,796
Mortgage payments:
-$9,937 -$119,244
Cash flow:
$8,954 $107,448