Unlock all features! Tap here to upgrade
1749 Bellville Johnsville Rd, Bellville, OH 44813
3 beds • 2 baths • 1702 sqft
$349,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.68% first-year return on $73,479 initial cash invested.
-19.68%
Cash On Cash
2.47%
Cap Rate
0.39
DSCR
$1,342
Rent
-$1,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,342 income − $2,547 expenses = $1,205 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,342
Total Expenses
$2,547
Mortgage P&I
139%
$1,859
Property Taxes
16%
$217
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0