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 Airbnb investment with a projected -2.52% first-year return on $59,979 initial cash invested.
-2.52%
Cash On Cash
6.62%
Cap Rate
0.98
DSCR
$2,489
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $2,615 expenses = $126 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
$2,489
Total Expenses
$2,615
Mortgage P&I
45%
$1,128
Property Taxes
9%
$222
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622