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 Long-Term investment with a projected -16% first-year return on $78,015 initial cash invested.
-16%
Cash On Cash
3.39%
Cap Rate
0.52
DSCR
$1,754
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $2,794 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,015
Downpayment
20%
$74,300
Closing costs
1%
$3,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,754
Total Expenses
$2,794
Mortgage P&I
114%
$2,002
Property Taxes
11%
$200
Home Insurance
8%
$136
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0