Unlock all features! Tap here to upgrade
3570 Hollansburg Arcanum Rd, Greenville, OH 45331
3 beds • 2 baths • 1248 sqft
$299,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $80,979 initial cash invested.
-8.4%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$1,708
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,708
Total Expenses
$2,275
Mortgage P&I
87%
$1,481
Property Taxes
6%
$109
Home Insurance
6%
$105
HOA
0%
$0
Property Management
12%
$205
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$188