Unlock all features! Tap here to upgrade
3071 E Spring Valley Paintersville Rd, Xenia, OH 45385
3 beds • 3 baths • 3459 sqft
$660,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $157k initial cash invested.
-13.98%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$2,992
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,605
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$4,818
Mortgage P&I
108%
$3,220
Property Taxes
11%
$338
Home Insurance
8%
$242
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329