Unlock all features! Tap here to upgrade
3635 Soldiers Home Miamisburg Rd, Miamisburg, OH 45342
3 beds • 2 baths • 1925 sqft
$150,000
View on ZillowThis property could be a profitable Long-Term investment with a projected 12.46% first-year return on $31,500 initial cash invested.
12.46%
Cash On Cash
9.91%
Cap Rate
1.51
DSCR
$1,813
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,813 income − $1,486 expenses = $327 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,813
Total Expenses
$1,486
Mortgage P&I
45%
$821
Property Taxes
8%
$141
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0