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 Mid-Term investment with a projected -13.96% first-year return on $176k initial cash invested.
-13.96%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,680
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $5,722 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,680
Total Expenses
$5,722
Mortgage P&I
101%
$3,703
Property Taxes
14%
$506
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405