6538 Walnut Point Way, Liberty Township, OH 45011
3 beds • 4 baths • 3511 sqft
$890,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.61% first-year return on $205k initial cash invested.
-19.61%
Cash On Cash
2.26%
Cap Rate
0.35
DSCR
$4,272
Rent
-$3,350
Cashflow
Cash Flow
$4,272 income − $7,622 expenses = $3,350 out of pocket
Investment Breakdown
|
Purchase Price
$891k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$178k
Closing costs
1%
$8,906
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$7,622
Mortgage P&I
114%
$4,856
Property Taxes
20%
$872
Home Insurance
8%
$324
HOA
3%
$117
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470