Unlock all features! Tap here to upgrade
18433 Wapakoneta Cridersville Rd, Wapakoneta, OH 45895
3 beds • 2 baths • 1742 sqft
$371,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $96,015 initial cash invested.
-7.51%
Cash On Cash
4.86%
Cap Rate
0.75
DSCR
$2,631
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $3,232 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,015
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$3,232
Mortgage P&I
76%
$2,002
Property Taxes
8%
$200
Home Insurance
5%
$136
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289