33037 Pebble Brook Dr, North Ridgeville, OH 44039
3 beds • 3 baths • 2796 sqft
$469,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.72% first-year return on $117k initial cash invested.
-7.72%
Cash On Cash
5.24%
Cap Rate
0.78
DSCR
$4,140
Rent
-$751
Cashflow
Cash Flow
$4,140 income − $4,891 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$93,980
Closing costs
1%
$4,699
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$4,891
Mortgage P&I
64%
$2,635
Property Taxes
15%
$617
Home Insurance
4%
$166
HOA
2%
$65
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455