15058 Glynwood New Knoxville Rd, Saint Marys, OH 45885
3 beds • 2 baths • 1512 sqft
$308,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7% first-year return on $82,848 initial cash invested.
-7%
Cash On Cash
5.25%
Cap Rate
0.78
DSCR
$2,420
Rent
-$483
Cashflow
Cash Flow
$2,420 income − $2,903 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,848
Downpayment
20%
$61,760
Closing costs
1%
$3,088
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$2,903
Mortgage P&I
72%
$1,736
Property Taxes
10%
$232
Home Insurance
5%
$112
HOA
0%
$0
Property Management
12%
$290
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$266