33037 Pebble Brook Dr, North Ridgeville, OH 44039
3 beds • 3 baths • 2796 sqft
$469,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.52% first-year return on $98,679 initial cash invested.
-17.52%
Cash On Cash
3.4%
Cap Rate
0.51
DSCR
$2,760
Rent
-$1,441
Cashflow
Cash Flow
$2,760 income − $4,201 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,679
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$4,201
Mortgage P&I
95%
$2,635
Property Taxes
22%
$617
Home Insurance
6%
$166
HOA
2%
$65
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0