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 -18.46% first-year return on $85,011 initial cash invested.

-18.46%

Cash On Cash

1.4%

Cap Rate

0.23

DSCR

$2,086

Rent

-$1,308

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$2,086 income − $3,394 expenses = $1,308 out of pocket

Income$2,086Out of Pocket$1,308Mortgage P&I$1,59877%Property Taxes$42120%Insurance$1145%HOA$26012%Management$31315%CapEx$834%Maintenance$834%Other$52225%

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

$2,086

Total Expenses

$3,394

Mortgage P&I

77%

$1,598

Property Taxes

20%

$421

Home Insurance

5%

$114

HOA

12%

$260

Property Management

15%

$313

CapEx

4%

$83

Vacancy

0%

$0

Maintenance

4%

$83

Other

25%

$522

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis