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 might be a fair Mid-Term investment with a projected 6.92% first-year return on $81,903 initial cash invested.
6.92%
Cash On Cash
8.83%
Cap Rate
1.38
DSCR
$3,724
Rent
$472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $3,252 expenses = $472 cash flow
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,903
Downpayment
20%
$60,860
Closing costs
1%
$3,043
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,724
Total Expenses
$3,252
Mortgage P&I
43%
$1,617
Property Taxes
7%
$254
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410