6538 Walnut Point Way, Liberty Township, OH 45011
3 beds • 4 baths • 3511 sqft
$890,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.06% first-year return on $187k initial cash invested.
-26.06%
Cash On Cash
1.26%
Cap Rate
0.19
DSCR
$2,848
Rent
-$4,061
Cashflow
Cash Flow
$2,848 income − $6,909 expenses = $4,061 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,848
Total Expenses
$6,909
Mortgage P&I
171%
$4,856
Property Taxes
31%
$872
Home Insurance
11%
$324
HOA
4%
$117
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0