Unlock all features! Tap here to upgrade
11327 Township Highway 102, Upper Sandusky, OH 43351
3 beds • 2 baths • 1248 sqft
$199,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.76% first-year return on $59,979 initial cash invested.
-0.76%
Cash On Cash
7.05%
Cap Rate
1.04
DSCR
$2,096
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $2,134 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,096
Total Expenses
$2,134
Mortgage P&I
54%
$1,128
Property Taxes
11%
$222
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231