Unlock all features! Tap here to upgrade
8141 Lesourdsville West Chester Rd, West Chester, OH 45069
3 beds • 2 baths • 1590 sqft
$297,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -4.09% first-year return on $62,433 initial cash invested.
-4.09%
Cash On Cash
5.72%
Cap Rate
0.93
DSCR
$2,236
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,449 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$2,449
Mortgage P&I
68%
$1,518
Property Taxes
11%
$241
Home Insurance
5%
$108
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0