420 W Frederick Garland Rd, West Milton, OH 45383
3 beds • 3 baths • 3174 sqft
$381,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -14.05% first-year return on $80,010 initial cash invested.
-14.05%
Cash On Cash
3.66%
Cap Rate
0.58
DSCR
$2,026
Rent
-$937
Cashflow
Cash Flow
$2,026 income − $2,963 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,026
Total Expenses
$2,963
Mortgage P&I
99%
$1,999
Property Taxes
15%
$297
Home Insurance
7%
$140
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$101
Vacancy
6%
$122
Maintenance
5%
$101
Other
0%
$0