Unlock all features! Tap here to upgrade
3479 Addison New Carlisle Rd, New Carlisle, OH 45344
3 beds • 2 baths • 2852 sqft
$750,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.24% first-year return on $158k initial cash invested.
-20.24%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$2,453
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,453 income − $5,109 expenses = $2,656 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,453
Total Expenses
$5,109
Mortgage P&I
151%
$3,703
Property Taxes
21%
$506
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0