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 Mid-Term investment with a projected -5.28% first-year return on $98,010 initial cash invested.
-5.28%
Cash On Cash
5.32%
Cap Rate
0.85
DSCR
$3,039
Rent
-$431
Cashflow
Cash Flow
$3,039 income − $3,470 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,010
Downpayment
20%
$76,200
Closing costs
1%
$3,810
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,039
Total Expenses
$3,470
Mortgage P&I
66%
$1,999
Property Taxes
10%
$297
Home Insurance
5%
$140
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334