Unlock all features! Tap here to upgrade
3725 Hollansburg Arcanum Rd, Greenville, OH 45331
3 beds • 2 baths • 1244 sqft
$169,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -0.27% first-year return on $53,679 initial cash invested.
-0.27%
Cash On Cash
6.66%
Cap Rate
1.06
DSCR
$1,552
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,552
Total Expenses
$1,564
Mortgage P&I
58%
$893
Property Taxes
5%
$83
Home Insurance
4%
$60
HOA
0%
$0
Property Management
12%
$186
CapEx
4%
$62
Vacancy
3%
$47
Maintenance
4%
$62
Other
11%
$171