1749 Bellville Johnsville Rd, Bellville, OH 44813
3 beds • 2 baths • 1702 sqft
$349,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $91,479 initial cash invested.
-11.41%
Cash On Cash
3.67%
Cap Rate
0.58
DSCR
$2,013
Rent
-$870
Cashflow
Cash Flow
$2,013 income − $2,883 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,013
Total Expenses
$2,883
Mortgage P&I
92%
$1,859
Property Taxes
11%
$217
Home Insurance
6%
$122
HOA
0%
$0
Property Management
12%
$242
CapEx
4%
$81
Vacancy
3%
$60
Maintenance
4%
$81
Other
11%
$221