Unlock all features! Tap here to upgrade
4695 Jaysville Saint Johns Rd, Greenville, OH 45331
3 beds • 2 baths • 2339 sqft
$329,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -9.39% first-year return on $87,279 initial cash invested.
-9.39%
Cash On Cash
4.04%
Cap Rate
0.65
DSCR
$2,196
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,196 income − $2,879 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$2,879
Mortgage P&I
78%
$1,705
Property Taxes
0%
$4
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549