Unlock all features! Tap here to upgrade
14663 County Highway 119, Upper Sandusky, OH 43351
3 beds • 3 baths • 2480 sqft
$304,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.76% first-year return on $63,903 initial cash invested.
-2.76%
Cash On Cash
6.29%
Cap Rate
0.99
DSCR
$2,483
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,483 income − $2,630 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,483
Total Expenses
$2,630
Mortgage P&I
65%
$1,617
Property Taxes
10%
$254
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0