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 Long-Term investment with a projected -11.06% first-year return on $41,979 initial cash invested.
-11.06%
Cash On Cash
4.87%
Cap Rate
0.72
DSCR
$1,397
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,397 income − $1,784 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,397
Total Expenses
$1,784
Mortgage P&I
81%
$1,128
Property Taxes
16%
$222
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0