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 Mid-Term investment with a projected -9.25% first-year return on $92,991 initial cash invested.
-9.25%
Cash On Cash
4.5%
Cap Rate
0.69
DSCR
$2,661
Rent
-$717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,661 income − $3,378 expenses = $717 out of pocket
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,991
Downpayment
20%
$71,420
Closing costs
1%
$3,571
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,661
Total Expenses
$3,378
Mortgage P&I
73%
$1,950
Property Taxes
11%
$297
Home Insurance
9%
$227
HOA
0%
$0
Property Management
12%
$319
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$293