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 Long-Term investment with a projected -17.88% first-year return on $96,390 initial cash invested.
-17.88%
Cash On Cash
3.29%
Cap Rate
0.49
DSCR
$2,262
Rent
-$1,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,262 income − $3,698 expenses = $1,436 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,390
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,262
Total Expenses
$3,698
Mortgage P&I
114%
$2,580
Property Taxes
16%
$369
Home Insurance
7%
$161
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0