Unlock all features! Tap here to upgrade
7351 Farmersville Germantown Pike, Germantown, OH 45327
3 beds • 2 baths • 1920 sqft
$357,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.58% first-year return on $74,991 initial cash invested.
-18.58%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$1,774
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $2,935 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,774
Total Expenses
$2,935
Mortgage P&I
110%
$1,950
Property Taxes
17%
$297
Home Insurance
13%
$227
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0