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 Long-Term investment with a projected -20.11% first-year return on $139k initial cash invested.
-20.11%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$1,995
Rent
-$2,325
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
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,995
Total Expenses
$4,320
Mortgage P&I
161%
$3,220
Property Taxes
17%
$338
Home Insurance
12%
$242
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0