Unlock all features! Tap here to upgrade
4111 Gleneste Withamsville Rd, Cincinnati, OH 45245
3 beds • 2 baths • 1512 sqft
$244,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -3.62% first-year return on $51,429 initial cash invested.
-3.62%
Cash On Cash
6.33%
Cap Rate
0.96
DSCR
$2,023
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $2,178 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,023
Total Expenses
$2,178
Mortgage P&I
67%
$1,346
Property Taxes
11%
$221
Home Insurance
4%
$86
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0