REI Lense

REI Lense

Unlock all features! Tap here to upgrade

1491 Fairhill Ct, Xenia, OH 45385

3 beds • 2 baths • 1520 sqft

Email

This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $85,011 initial cash invested.

-20.28%

Cash On Cash

0.88%

Cap Rate

0.15

DSCR

$1,837

Rent

-$1,437

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$1,837 income − $3,274 expenses = $1,437 out of pocket

Income$1,837Out of Pocket$1,437Mortgage P&I$1,59887%Property Taxes$42123%Insurance$1146%HOA$26014%Management$27615%CapEx$734%Maintenance$734%Other$45925%

Investment Breakdown

|

Purchase Price

$319k

Downpayment

20.0%

Interest Rate

6.4%

Mortgage Duration

30yr.

Cash To Invest

Total

$85,011

Downpayment

20%

$63,820

Closing costs

1%

$3,191

Rehab

0%

$0

Furnishing

6%

$18,000

Cashflow

Total Income

$1,837

Total Expenses

$3,274

Mortgage P&I

87%

$1,598

Property Taxes

23%

$421

Home Insurance

6%

$114

HOA

14%

$260

Property Management

15%

$276

CapEx

4%

$73

Vacancy

0%

$0

Maintenance

4%

$73

Other

25%

$459

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis