Unlock all features! Tap here to upgrade
10538 County Highway 330, Upper Sandusky, OH 43351
3 beds • 2 baths • 1948 sqft
$459,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -9.14% first-year return on $114k initial cash invested.
-9.14%
Cash On Cash
4.82%
Cap Rate
0.72
DSCR
$3,393
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,393 income − $4,264 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$4,264
Mortgage P&I
76%
$2,580
Property Taxes
11%
$369
Home Insurance
5%
$161
HOA
0%
$0
Property Management
12%
$407
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$373