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 Long-Term investment with a projected -16.41% first-year return on $64,848 initial cash invested.
-16.41%
Cash On Cash
3.61%
Cap Rate
0.54
DSCR
$1,613
Rent
-$887
Cashflow
Cash Flow
$1,613 income − $2,500 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,848
Downpayment
20%
$61,760
Closing costs
1%
$3,088
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,613
Total Expenses
$2,500
Mortgage P&I
108%
$1,736
Property Taxes
14%
$232
Home Insurance
7%
$112
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0